KEL.TO
Kelt Exploration Ltd
Price:  
6.58 
CAD
Volume:  
82,547.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEL.TO WACC - Weighted Average Cost of Capital

The WACC of Kelt Exploration Ltd (KEL.TO) is 10.0%.

The Cost of Equity of Kelt Exploration Ltd (KEL.TO) is 10.05%.
The Cost of Debt of Kelt Exploration Ltd (KEL.TO) is 10.45%.

Range Selected
Cost of equity 8.70% - 11.40% 10.05%
Tax rate 23.20% - 24.60% 23.90%
Cost of debt 4.00% - 16.90% 10.45%
WACC 8.7% - 11.4% 10.0%
WACC

KEL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.09 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.40%
Tax rate 23.20% 24.60%
Debt/Equity ratio 0 0
Cost of debt 4.00% 16.90%
After-tax WACC 8.7% 11.4%
Selected WACC 10.0%