BOIL.CN
Beyond Oil Ltd
Price:  
1.55 
CAD
Volume:  
67,030.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOIL.CN WACC - Weighted Average Cost of Capital

The WACC of Beyond Oil Ltd (BOIL.CN) is 7.8%.

The Cost of Equity of Beyond Oil Ltd (BOIL.CN) is 7.80%.
The Cost of Debt of Beyond Oil Ltd (BOIL.CN) is 7.40%.

Range Selected
Cost of equity 6.90% - 8.70% 7.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.80% 7.40%
WACC 6.9% - 8.7% 7.8%
WACC

BOIL.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 8.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.80%
After-tax WACC 6.9% 8.7%
Selected WACC 7.8%