GEI.TO
Gibson Energy Inc
Price:  
22.09 
CAD
Volume:  
615,518.00
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 5.6%.

The Cost of Equity of Gibson Energy Inc (GEI.TO) is 6.55%.
The Cost of Debt of Gibson Energy Inc (GEI.TO) is 4.50%.

Range Selected
Cost of equity 5.60% - 7.50% 6.55%
Tax rate 19.80% - 21.20% 20.50%
Cost of debt 4.20% - 4.80% 4.50%
WACC 4.9% - 6.3% 5.6%
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 0.46 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.50%
Tax rate 19.80% 21.20%
Debt/Equity ratio 0.48 0.48
Cost of debt 4.20% 4.80%
After-tax WACC 4.9% 6.3%
Selected WACC 5.6%