The WACC of Bonterra Energy Corp (BNE.TO) is 8.2%.
Range | Selected | |
Cost of equity | 9.50% - 14.30% | 11.90% |
Tax rate | 20.40% - 23.50% | 21.95% |
Cost of debt | 4.90% - 6.30% | 5.60% |
WACC | 6.7% - 9.7% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.23 | 1.67 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.50% | 14.30% |
Tax rate | 20.40% | 23.50% |
Debt/Equity ratio | 0.96 | 0.96 |
Cost of debt | 4.90% | 6.30% |
After-tax WACC | 6.7% | 9.7% |
Selected WACC | 8.2% | |