CFW.TO
Calfrac Well Services Ltd
Price:  
3.97 
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 7.9%.

The Cost of Equity of Calfrac Well Services Ltd (CFW.TO) is 11.15%.
The Cost of Debt of Calfrac Well Services Ltd (CFW.TO) is 5.65%.

Range Selected
Cost of equity 9.20% - 13.10% 11.15%
Tax rate 24.40% - 33.10% 28.75%
Cost of debt 5.40% - 5.90% 5.65%
WACC 6.9% - 9.0% 7.9%
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 1.18 1.47
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 13.10%
Tax rate 24.40% 33.10%
Debt/Equity ratio 0.81 0.81
Cost of debt 5.40% 5.90%
After-tax WACC 6.9% 9.0%
Selected WACC 7.9%