HE.TO
Hanwei Energy Services Corp
Price:  
0.02 
CAD
Volume:  
15,990.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HE.TO WACC - Weighted Average Cost of Capital

The WACC of Hanwei Energy Services Corp (HE.TO) is 6.1%.

The Cost of Equity of Hanwei Energy Services Corp (HE.TO) is 6.85%.
The Cost of Debt of Hanwei Energy Services Corp (HE.TO) is 7.60%.

Range Selected
Cost of equity 5.30% - 8.40% 6.85%
Tax rate 26.50% - 26.50% 26.50%
Cost of debt 4.70% - 10.50% 7.60%
WACC 4.3% - 8.0% 6.1%
WACC

HE.TO WACC calculation

Category Low High
Long-term bond rate 3.4% 3.9%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.4 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 8.40%
Tax rate 26.50% 26.50%
Debt/Equity ratio 1.24 1.24
Cost of debt 4.70% 10.50%
After-tax WACC 4.3% 8.0%
Selected WACC 6.1%