The WACC of Gibson Energy Inc (GEI.TO) is 4.9%.
| Range | Selected | |
| Cost of equity | 5.00% - 6.90% | 5.95% |
| Tax rate | 19.80% - 21.20% | 20.50% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.2% - 5.6% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 6.90% |
| Tax rate | 19.80% | 21.20% |
| Debt/Equity ratio | 0.78 | 0.78 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.2% | 5.6% |
| Selected WACC | 4.9% | |