GEI.TO
Gibson Energy Inc
Price:  
22.59 
CAD
Volume:  
244,754.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO WACC - Weighted Average Cost of Capital

The WACC of Gibson Energy Inc (GEI.TO) is 5.2%.

The Cost of Equity of Gibson Energy Inc (GEI.TO) is 6.15%.
The Cost of Debt of Gibson Energy Inc (GEI.TO) is 5.00%.

Range Selected
Cost of equity 5.00% - 7.30% 6.15%
Tax rate 19.80% - 21.20% 20.50%
Cost of debt 4.00% - 6.00% 5.00%
WACC 4.2% - 6.2% 5.2%
WACC

GEI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 7.30%
Tax rate 19.80% 21.20%
Debt/Equity ratio 0.74 0.74
Cost of debt 4.00% 6.00%
After-tax WACC 4.2% 6.2%
Selected WACC 5.2%