BNE.TO
Bonterra Energy Corp
Price:  
5.20 
CAD
Volume:  
70,002.00
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 11.65%.
The Cost of Debt of Bonterra Energy Corp (BNE.TO) is 5.90%.

Range Selected
Cost of equity 9.80% - 13.50% 11.65%
Tax rate 20.40% - 23.50% 21.95%
Cost of debt 5.50% - 6.30% 5.90%
WACC 7.4% - 9.6% 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 1.28 1.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.50%
Tax rate 20.40% 23.50%
Debt/Equity ratio 0.81 0.81
Cost of debt 5.50% 6.30%
After-tax WACC 7.4% 9.6%
Selected WACC 8.5%