CJ.TO
Cardinal Energy Ltd (Alberta)
Price:  
6.73 
CAD
Volume:  
530,199.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CJ.TO WACC - Weighted Average Cost of Capital

The WACC of Cardinal Energy Ltd (Alberta) (CJ.TO) is 9.1%.

The Cost of Equity of Cardinal Energy Ltd (Alberta) (CJ.TO) is 9.30%.
The Cost of Debt of Cardinal Energy Ltd (Alberta) (CJ.TO) is 4.40%.

Range Selected
Cost of equity 7.90% - 10.70% 9.30%
Tax rate 19.10% - 32.20% 25.65%
Cost of debt 4.00% - 4.80% 4.40%
WACC 7.7% - 10.5% 9.1%
WACC

CJ.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.9 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.70%
Tax rate 19.10% 32.20%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.00% 4.80%
After-tax WACC 7.7% 10.5%
Selected WACC 9.1%