GEI.TO
Gibson Energy Inc
Price:  
24.64 
CAD
Volume:  
110,547.00
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 5.7%.

The Cost of Equity of Gibson Energy Inc (GEI.TO) is 6.75%.
The Cost of Debt of Gibson Energy Inc (GEI.TO) is 5.15%.

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%
WACC

GEI.TO WACC calculation

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%