CDR.TO
Condor Energies Inc
Price:  
1.89 
CAD
Volume:  
1,887.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDR.TO WACC - Weighted Average Cost of Capital

The WACC of Condor Energies Inc (CDR.TO) is 7.8%.

The Cost of Equity of Condor Energies Inc (CDR.TO) is 8.05%.
The Cost of Debt of Condor Energies Inc (CDR.TO) is 5.00%.

Range Selected
Cost of equity 6.50% - 9.60% 8.05%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 9.3% 7.8%
WACC

CDR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.65 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.06 0.06
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 9.3%
Selected WACC 7.8%