CNE.TO
Canacol Energy Ltd
Price:  
5.37 
CAD
Volume:  
117,942.00
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 7.4%.

The Cost of Equity of Canacol Energy Ltd (CNE.TO) is 17.45%.
The Cost of Debt of Canacol Energy Ltd (CNE.TO) is 6.40%.

Range Selected
Cost of equity 13.10% - 21.80% 17.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.50% - 7.30% 6.40%
WACC 5.9% - 8.8% 7.4%
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 1.93 2.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.10% 21.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 3.78 3.78
Cost of debt 5.50% 7.30%
After-tax WACC 5.9% 8.8%
Selected WACC 7.4%