GXE.TO
Gear Energy Ltd
Price:  
0.66 
CAD
Volume:  
841,599.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GXE.TO WACC - Weighted Average Cost of Capital

The WACC of Gear Energy Ltd (GXE.TO) is 7.7%.

The Cost of Equity of Gear Energy Ltd (GXE.TO) is 8.00%.
The Cost of Debt of Gear Energy Ltd (GXE.TO) is 7.75%.

Range Selected
Cost of equity 6.70% - 9.30% 8.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.40% - 11.10% 7.75%
WACC 6.3% - 9.2% 7.7%
WACC

GXE.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.30%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.40% 11.10%
After-tax WACC 6.3% 9.2%
Selected WACC 7.7%