The WACC of Gibson Energy Inc (GEI.TO) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.00% | 6.05% |
| Tax rate | 19.80% - 21.20% | 20.50% |
| Cost of debt | 4.00% - 6.00% | 5.00% |
| WACC | 4.3% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.00% |
| Tax rate | 19.80% | 21.20% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 4.00% | 6.00% |
| After-tax WACC | 4.3% | 6.0% |
| Selected WACC | 5.2% | |