The WACC of Canadian Natural Resources Ltd (CNQ.TO) is 6.5%.
Range | Selected | |
Cost of equity | 5.90% - 7.90% | 6.90% |
Tax rate | 19.70% - 21.20% | 20.45% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 5.6% - 7.4% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.55 | 0.62 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.90% | 7.90% |
Tax rate | 19.70% | 21.20% |
Debt/Equity ratio | 0.13 | 0.13 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 5.6% | 7.4% |
Selected WACC | 6.5% | |