The WACC of Crew Energy Inc (CR.TO) is 9.5%.
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% |
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% | |