CVI
CVR Energy Inc
Price:  
32.47 
USD
Volume:  
1,870,032.00
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 8.7%.

The Cost of Equity of CVR Energy Inc (CVI) is 10.40%.
The Cost of Debt of CVR Energy Inc (CVI) is 6.30%.

Range Selected
Cost of equity 8.60% - 12.20% 10.40%
Tax rate 18.90% - 20.90% 19.90%
Cost of debt 4.90% - 7.70% 6.30%
WACC 7.1% - 10.2% 8.7%
WACC

CVI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.97 1.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 12.20%
Tax rate 18.90% 20.90%
Debt/Equity ratio 0.49 0.49
Cost of debt 4.90% 7.70%
After-tax WACC 7.1% 10.2%
Selected WACC 8.7%