CFW.TO
Calfrac Well Services Ltd
Price:  
3.84 
CAD
Volume:  
12,988.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFW.TO WACC - Weighted Average Cost of Capital

The WACC of Calfrac Well Services Ltd (CFW.TO) is 8.1%.

The Cost of Equity of Calfrac Well Services Ltd (CFW.TO) is 11.60%.
The Cost of Debt of Calfrac Well Services Ltd (CFW.TO) is 5.65%.

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%
WACC

CFW.TO WACC calculation

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%