GXE.TO
Gear Energy Ltd
Price:  
0.50 
CAD
Volume:  
108,845.00
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 7.6%.

The Cost of Equity of Gear Energy Ltd (GXE.TO) is 7.85%.
The Cost of Debt of Gear Energy Ltd (GXE.TO) is 7.55%.

Range Selected
Cost of equity 6.60% - 9.10% 7.85%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 11.10% 7.55%
WACC 6.1% - 9.0% 7.6%
WACC

GXE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.67 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.15 0.15
Cost of debt 4.00% 11.10%
After-tax WACC 6.1% 9.0%
Selected WACC 7.6%