CET.TO
Cathedral Energy Services Ltd
Price:  
0.88 
CAD
Volume:  
81,325.00
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 8.6%.

The Cost of Equity of Cathedral Energy Services Ltd (CET.TO) is 8.15%.
The Cost of Debt of Cathedral Energy Services Ltd (CET.TO) is 11.00%.

Range Selected
Cost of equity 6.90% - 9.40% 8.15%
Tax rate 6.50% - 13.50% 10.00%
Cost of debt 7.10% - 14.90% 11.00%
WACC 6.8% - 10.5% 8.6%
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 0.71 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.40%
Tax rate 6.50% 13.50%
Debt/Equity ratio 0.46 0.46
Cost of debt 7.10% 14.90%
After-tax WACC 6.8% 10.5%
Selected WACC 8.6%