BNE.TO
Bonterra Energy Corp
Price:  
4.84 
CAD
Volume:  
41,881.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNE.TO WACC - Weighted Average Cost of Capital

The WACC of Bonterra Energy Corp (BNE.TO) is 8.5%.

The Cost of Equity of Bonterra Energy Corp (BNE.TO) is 12.30%.
The Cost of Debt of Bonterra Energy Corp (BNE.TO) is 5.30%.

Range Selected
Cost of equity 10.80% - 13.80% 12.30%
Tax rate 20.40% - 23.60% 22.00%
Cost of debt 4.80% - 5.80% 5.30%
WACC 7.5% - 9.4% 8.5%
WACC

BNE.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.47 1.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.80% 13.80%
Tax rate 20.40% 23.60%
Debt/Equity ratio 0.87 0.87
Cost of debt 4.80% 5.80%
After-tax WACC 7.5% 9.4%
Selected WACC 8.5%