CNE.TO
Canacol Energy Ltd
Price:  
4.29 
CAD
Volume:  
50,098.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNE.TO WACC - Weighted Average Cost of Capital

The WACC of Canacol Energy Ltd (CNE.TO) is 7.5%.

The Cost of Equity of Canacol Energy Ltd (CNE.TO) is 19.30%.
The Cost of Debt of Canacol Energy Ltd (CNE.TO) is 7.05%.

Range Selected
Cost of equity 14.10% - 24.50% 19.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 6.00% - 8.10% 7.05%
WACC 6.0% - 9.0% 7.5%
WACC

CNE.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.12 3.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.10% 24.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 5.07 5.07
Cost of debt 6.00% 8.10%
After-tax WACC 6.0% 9.0%
Selected WACC 7.5%