CR.TO
Crew Energy Inc
Price:  
7.40 
CAD
Volume:  
136,194.00
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 9.5%.

The Cost of Equity of Crew Energy Inc (CR.TO) is 9.85%.
The Cost of Debt of Crew Energy Inc (CR.TO) is 5.35%.

Range Selected
Cost of equity 8.60% - 11.10% 9.85%
Tax rate 20.40% - 22.80% 21.60%
Cost of debt 4.10% - 6.60% 5.35%
WACC 8.3% - 10.7% 9.5%
WACC

CR.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.07 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.10%
Tax rate 20.40% 22.80%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.10% 6.60%
After-tax WACC 8.3% 10.7%
Selected WACC 9.5%