CET.TO
Cathedral Energy Services Ltd
Price:  
0.90 
CAD
Volume:  
1,032,579.00
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 7.1%.

The Cost of Equity of Cathedral Energy Services Ltd (CET.TO) is 7.10%.
The Cost of Debt of Cathedral Energy Services Ltd (CET.TO) is 8.15%.

Range Selected
Cost of equity 5.70% - 8.50% 7.10%
Tax rate 6.50% - 13.50% 10.00%
Cost of debt 4.80% - 11.50% 8.15%
WACC 5.3% - 9.0% 7.1%
WACC

CET.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.48 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.50%
Tax rate 6.50% 13.50%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.80% 11.50%
After-tax WACC 5.3% 9.0%
Selected WACC 7.1%