IPO.TO
InPlay Oil Corp
Price:  
1.31 
CAD
Volume:  
34,600.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IPO.TO WACC - Weighted Average Cost of Capital

The WACC of InPlay Oil Corp (IPO.TO) is 9.3%.

The Cost of Equity of InPlay Oil Corp (IPO.TO) is 10.00%.
The Cost of Debt of InPlay Oil Corp (IPO.TO) is 9.25%.

Range Selected
Cost of equity 7.90% - 12.10% 10.00%
Tax rate 15.20% - 24.20% 19.70%
Cost of debt 6.80% - 11.70% 9.25%
WACC 7.3% - 11.2% 9.3%
WACC

IPO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.92 1.3
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 12.10%
Tax rate 15.20% 24.20%
Debt/Equity ratio 0.36 0.36
Cost of debt 6.80% 11.70%
After-tax WACC 7.3% 11.2%
Selected WACC 9.3%