KEI.TO
Kolibri Global Energy Inc
Price:  
7.87 
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 8.1%.

The Cost of Equity of Kolibri Global Energy Inc (KEI.TO) is 8.95%.
The Cost of Debt of Kolibri Global Energy Inc (KEI.TO) is 4.25%.

Range Selected
Cost of equity 7.70% - 10.20% 8.95%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.1% - 9.2% 8.1%
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 0.89 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.00% 4.50%
After-tax WACC 7.1% 9.2%
Selected WACC 8.1%