GEI.TO
Gibson Energy Inc
Price:  
21.97 
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 4.9%.

The Cost of Equity of Gibson Energy Inc (GEI.TO) is 5.95%.
The Cost of Debt of Gibson Energy Inc (GEI.TO) is 4.45%.

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%
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 0.36 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%