The WACC of Gibson Energy Inc (GEI.TO) is 5.7%.
Range | Selected | |
Cost of equity | 5.50% - 8.00% | 6.75% |
Tax rate | 19.80% - 21.20% | 20.50% |
Cost of debt | 4.00% - 6.30% | 5.15% |
WACC | 4.6% - 6.8% | 5.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.46 | 0.63 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.50% | 8.00% |
Tax rate | 19.80% | 21.20% |
Debt/Equity ratio | 0.67 | 0.67 |
Cost of debt | 4.00% | 6.30% |
After-tax WACC | 4.6% | 6.8% |
Selected WACC | 5.7% | |