KEI.TO
Kolibri Global Energy Inc
Price:  
9.56 
CAD
Volume:  
4,601.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEI.TO WACC - Weighted Average Cost of Capital

The WACC of Kolibri Global Energy Inc (KEI.TO) is 7.9%.

The Cost of Equity of Kolibri Global Energy Inc (KEI.TO) is 8.50%.
The Cost of Debt of Kolibri Global Energy Inc (KEI.TO) is 4.60%.

Range Selected
Cost of equity 6.40% - 10.60% 8.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.10% - 5.10% 4.60%
WACC 6.0% - 9.8% 7.9%
WACC

KEI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 10.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.10% 5.10%
After-tax WACC 6.0% 9.8%
Selected WACC 7.9%