INE.TO
Innergex Renewable Energy Inc
Price:  
7.13 
CAD
Volume:  
956,823.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INE.TO WACC - Weighted Average Cost of Capital

The WACC of Innergex Renewable Energy Inc (INE.TO) is 8.0%.

The Cost of Equity of Innergex Renewable Energy Inc (INE.TO) is 9.45%.
The Cost of Debt of Innergex Renewable Energy Inc (INE.TO) is 10.20%.

Range Selected
Cost of equity 7.20% - 11.70% 9.45%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 16.40% 10.20%
WACC 3.9% - 12.0% 8.0%
WACC

INE.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 11.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 3.34 3.34
Cost of debt 4.00% 16.40%
After-tax WACC 3.9% 12.0%
Selected WACC 8.0%