BTE.TO
Baytex Energy Corp
Price:  
3.57 
CAD
Volume:  
2,134,600.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BTE.TO WACC - Weighted Average Cost of Capital

The WACC of Baytex Energy Corp (BTE.TO) is 7.3%.

The Cost of Equity of Baytex Energy Corp (BTE.TO) is 8.35%.
The Cost of Debt of Baytex Energy Corp (BTE.TO) is 7.30%.

Range Selected
Cost of equity 5.10% - 11.60% 8.35%
Tax rate 5.60% - 25.60% 15.60%
Cost of debt 6.30% - 8.30% 7.30%
WACC 5.5% - 9.1% 7.3%
WACC

BTE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.37 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 11.60%
Tax rate 5.60% 25.60%
Debt/Equity ratio 0.88 0.88
Cost of debt 6.30% 8.30%
After-tax WACC 5.5% 9.1%
Selected WACC 7.3%