CET.TO
Cathedral Energy Services Ltd
Price:  
6.15 
CAD
Volume:  
1,032,580.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CET.TO WACC - Weighted Average Cost of Capital

The WACC of Cathedral Energy Services Ltd (CET.TO) is 8.3%.

The Cost of Equity of Cathedral Energy Services Ltd (CET.TO) is 9.00%.
The Cost of Debt of Cathedral Energy Services Ltd (CET.TO) is 7.95%.

Range Selected
Cost of equity 7.60% - 10.40% 9.00%
Tax rate 6.50% - 13.50% 10.00%
Cost of debt 4.40% - 11.50% 7.95%
WACC 6.4% - 10.2% 8.3%
WACC

CET.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.87 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.40%
Tax rate 6.50% 13.50%
Debt/Equity ratio 0.51 0.51
Cost of debt 4.40% 11.50%
After-tax WACC 6.4% 10.2%
Selected WACC 8.3%