The WACC of Calfrac Well Services Ltd (CFW.TO) is 8.1%.
Range | Selected | |
Cost of equity | 9.60% - 13.60% | 11.60% |
Tax rate | 24.40% - 33.10% | 28.75% |
Cost of debt | 5.40% - 5.90% | 5.65% |
WACC | 7.1% - 9.2% | 8.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 1.26 | 1.54 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.60% | 13.60% |
Tax rate | 24.40% | 33.10% |
Debt/Equity ratio | 0.84 | 0.84 |
Cost of debt | 5.40% | 5.90% |
After-tax WACC | 7.1% | 9.2% |
Selected WACC | 8.1% | |