CR.TO
Crew Energy Inc
Price:  
4.35 
CAD
Volume:  
156,652.00
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 8.5%.

The Cost of Equity of Crew Energy Inc (CR.TO) is 9.05%.
The Cost of Debt of Crew Energy Inc (CR.TO) is 5.35%.

Range Selected
Cost of equity 7.50% - 10.60% 9.05%
Tax rate 20.40% - 22.80% 21.60%
Cost of debt 4.10% - 6.60% 5.35%
WACC 7.0% - 10.0% 8.5%
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 0.82 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.60%
Tax rate 20.40% 22.80%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.10% 6.60%
After-tax WACC 7.0% 10.0%
Selected WACC 8.5%