GEI.TO WACC - Weighted Average Cost of Capital

The WACC of Gibson Energy Inc (GEI.TO) is 6.2%.

The Cost of Equity of Gibson Energy Inc (GEI.TO) is 7.70%.

The Cost of Debt of Gibson Energy Inc (GEI.TO) is 5.15%.

	Range	Selected
Cost of equity	6.20% - 9.20%	7.70%
Tax rate	21.80% - 23.80%	22.80%
Cost of debt	4.00% - 6.30%	5.15%
WACC	5.0% - 7.4%	6.2%

WACC

GEI.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.6	0.83

Additional risk adjustments	0.0%	0.5%
Cost of equity	6.20%	9.20%

Tax rate	21.80%	23.80%
Debt/Equity ratio	0.67	0.67
Cost of debt	4.00%	6.30%

After-tax WACC	5.0%	7.4%


Selected WACC	6.2%

GEI.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for GEI.TO:

cost_of_equity (7.70%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.6) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.