The WACC of Gibson Energy Inc (GEI.TO) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.80% | 5.85% |
| Tax rate | 19.80% - 21.20% | 20.50% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.2% - 5.5% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.80% |
| Tax rate | 19.80% | 21.20% |
| Debt/Equity ratio | 0.77 | 0.77 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.2% | 5.5% |
| Selected WACC | 4.8% | |