CVI
CVR Energy Inc
Price:  
19.46 
USD
Volume:  
1,695,895.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVI WACC - Weighted Average Cost of Capital

The WACC of CVR Energy Inc (CVI) is 8.4%.

The Cost of Equity of CVR Energy Inc (CVI) is 10.65%.
The Cost of Debt of CVR Energy Inc (CVI) is 8.05%.

Range Selected
Cost of equity 8.90% - 12.40% 10.65%
Tax rate 19.40% - 20.90% 20.15%
Cost of debt 7.00% - 9.10% 8.05%
WACC 7.2% - 9.6% 8.4%
WACC

CVI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.1 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 12.40%
Tax rate 19.40% 20.90%
Debt/Equity ratio 1.16 1.16
Cost of debt 7.00% 9.10%
After-tax WACC 7.2% 9.6%
Selected WACC 8.4%