The WACC of Imperial Oil Ltd (IMO.TO) is 8.5%.
Range | Selected | |
Cost of equity | 7.80% - 10.00% | 8.90% |
Tax rate | 22.80% - 23.00% | 22.90% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.5% - 9.5% | 8.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.92 | 0.95 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.80% | 10.00% |
Tax rate | 22.80% | 23.00% |
Debt/Equity ratio | 0.08 | 0.08 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.5% | 9.5% |
Selected WACC | 8.5% | |