CFW.TO
Calfrac Well Services Ltd
Price:  
5.02 
CAD
Volume:  
37,270.00
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 6.2%.

The Cost of Equity of Calfrac Well Services Ltd (CFW.TO) is 8.10%.
The Cost of Debt of Calfrac Well Services Ltd (CFW.TO) is 5.40%.

Range Selected
Cost of equity 6.50% - 9.70% 8.10%
Tax rate 24.40% - 33.10% 28.75%
Cost of debt 4.40% - 6.40% 5.40%
WACC 5.1% - 7.3% 6.2%
WACC

CFW.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.70%
Tax rate 24.40% 33.10%
Debt/Equity ratio 0.83 0.83
Cost of debt 4.40% 6.40%
After-tax WACC 5.1% 7.3%
Selected WACC 6.2%