BNE.TO
Bonterra Energy Corp
Price:  
3.88 
CAD
Volume:  
86,654.00
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 8.9%.

The Cost of Equity of Bonterra Energy Corp (BNE.TO) is 13.20%.
The Cost of Debt of Bonterra Energy Corp (BNE.TO) is 6.30%.

Range Selected
Cost of equity 10.90% - 15.50% 13.20%
Tax rate 20.40% - 23.50% 21.95%
Cost of debt 6.30% - 6.30% 6.30%
WACC 7.9% - 10.0% 8.9%
WACC

BNE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.53 1.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.90% 15.50%
Tax rate 20.40% 23.50%
Debt/Equity ratio 1.08 1.08
Cost of debt 6.30% 6.30%
After-tax WACC 7.9% 10.0%
Selected WACC 8.9%