CVI
CVR Energy Inc
Price:  
26.67 
USD
Volume:  
614,055.00
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 7.7%.

The Cost of Equity of CVR Energy Inc (CVI) is 10.00%.
The Cost of Debt of CVR Energy Inc (CVI) is 6.05%.

Range Selected
Cost of equity 7.90% - 12.10% 10.00%
Tax rate 19.40% - 20.90% 20.15%
Cost of debt 5.10% - 7.00% 6.05%
WACC 6.2% - 9.1% 7.7%
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 0.87 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 12.10%
Tax rate 19.40% 20.90%
Debt/Equity ratio 0.81 0.81
Cost of debt 5.10% 7.00%
After-tax WACC 6.2% 9.1%
Selected WACC 7.7%