CFW.TO
Calfrac Well Services Ltd
Price:  
4.41 
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 6.8%.

The Cost of Equity of Calfrac Well Services Ltd (CFW.TO) is 9.15%.
The Cost of Debt of Calfrac Well Services Ltd (CFW.TO) is 5.25%.

Range Selected
Cost of equity 8.00% - 10.30% 9.15%
Tax rate 24.40% - 33.10% 28.75%
Cost of debt 4.60% - 5.90% 5.25%
WACC 6.0% - 7.5% 6.8%
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 0.92 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.30%
Tax rate 24.40% 33.10%
Debt/Equity ratio 0.76 0.76
Cost of debt 4.60% 5.90%
After-tax WACC 6.0% 7.5%
Selected WACC 6.8%