HWX.TO
Headwater Exploration Inc
Price:  
6.66 
CAD
Volume:  
179,413.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWX.TO WACC - Weighted Average Cost of Capital

The WACC of Headwater Exploration Inc (HWX.TO) is 10.8%.

The Cost of Equity of Headwater Exploration Inc (HWX.TO) is 10.85%.
The Cost of Debt of Headwater Exploration Inc (HWX.TO) is 4.25%.

Range Selected
Cost of equity 9.10% - 12.60% 10.85%
Tax rate 22.80% - 23.20% 23.00%
Cost of debt 4.00% - 4.50% 4.25%
WACC 9.1% - 12.6% 10.8%
WACC

HWX.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.16 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 12.60%
Tax rate 22.80% 23.20%
Debt/Equity ratio 0 0
Cost of debt 4.00% 4.50%
After-tax WACC 9.1% 12.6%
Selected WACC 10.8%