The WACC of Canacol Energy Ltd (CNE.TO) is 8.8%.
Range | Selected | |
Cost of equity | 26.10% - 32.70% | 29.40% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.40% - 8.10% | 6.75% |
WACC | 7.4% - 10.1% | 8.8% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 4.49 | 4.69 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 26.10% | 32.70% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 5.38 | 5.38 |
Cost of debt | 5.40% | 8.10% |
After-tax WACC | 7.4% | 10.1% |
Selected WACC | 8.8% | |