The WACC of Crew Energy Inc (CR.TO) is 8.2%.
Range | Selected | |
Cost of equity | 7.10% - 10.20% | 8.65% |
Tax rate | 20.40% - 22.80% | 21.60% |
Cost of debt | 4.10% - 6.60% | 5.35% |
WACC | 6.7% - 9.7% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.3% | 3.8% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.75 | 0.98 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 10.20% |
Tax rate | 20.40% | 22.80% |
Debt/Equity ratio | 0.12 | 0.12 |
Cost of debt | 4.10% | 6.60% |
After-tax WACC | 6.7% | 9.7% |
Selected WACC | 8.2% | |