HWO.TO
High Arctic Energy Services Inc
Price:  
1.10 
CAD
Volume:  
5,820.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWO.TO WACC - Weighted Average Cost of Capital

The WACC of High Arctic Energy Services Inc (HWO.TO) is 6.4%.

The Cost of Equity of High Arctic Energy Services Inc (HWO.TO) is 6.00%.
The Cost of Debt of High Arctic Energy Services Inc (HWO.TO) is 15.20%.

Range Selected
Cost of equity 5.10% - 6.90% 6.00%
Tax rate 21.90% - 35.20% 28.55%
Cost of debt 7.00% - 23.40% 15.20%
WACC 5.1% - 7.7% 6.4%
WACC

HWO.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.35 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 6.90%
Tax rate 21.90% 35.20%
Debt/Equity ratio 0.11 0.11
Cost of debt 7.00% 23.40%
After-tax WACC 5.1% 7.7%
Selected WACC 6.4%