CNE.TO
Canacol Energy Ltd
Price:  
3.72 
CAD
Volume:  
72,746.00
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 8.6%.

The Cost of Equity of Canacol Energy Ltd (CNE.TO) is 29.55%.
The Cost of Debt of Canacol Energy Ltd (CNE.TO) is 6.75%.

Range Selected
Cost of equity 24.80% - 34.30% 29.55%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.40% - 8.10% 6.75%
WACC 7.1% - 10.1% 8.6%
WACC

CNE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 4.25 4.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 24.80% 34.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 5.72 5.72
Cost of debt 5.40% 8.10%
After-tax WACC 7.1% 10.1%
Selected WACC 8.6%