CJ.TO
Cardinal Energy Ltd (Alberta)
Price:  
6.93 
CAD
Volume:  
158,780.00
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 7.7%.

The Cost of Equity of Cardinal Energy Ltd (Alberta) (CJ.TO) is 7.85%.
The Cost of Debt of Cardinal Energy Ltd (Alberta) (CJ.TO) is 5.65%.

Range Selected
Cost of equity 6.70% - 9.00% 7.85%
Tax rate 15.50% - 28.70% 22.10%
Cost of debt 4.00% - 7.30% 5.65%
WACC 6.5% - 8.8% 7.7%
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 0.67 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.00%
Tax rate 15.50% 28.70%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 7.30%
After-tax WACC 6.5% 8.8%
Selected WACC 7.7%