CR.TO
Crew Energy Inc
Price:  
4.41 
CAD
Volume:  
187,830.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CR.TO WACC - Weighted Average Cost of Capital

The WACC of Crew Energy Inc (CR.TO) is 8.7%.

The Cost of Equity of Crew Energy Inc (CR.TO) is 9.90%.
The Cost of Debt of Crew Energy Inc (CR.TO) is 5.25%.

Range Selected
Cost of equity 8.10% - 11.70% 9.90%
Tax rate 20.40% - 22.80% 21.60%
Cost of debt 4.10% - 6.40% 5.25%
WACC 7.1% - 10.3% 8.7%
WACC

CR.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.96 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.70%
Tax rate 20.40% 22.80%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.10% 6.40%
After-tax WACC 7.1% 10.3%
Selected WACC 8.7%