KEL.TO
Kelt Exploration Ltd
Price:  
5.83 
CAD
Volume:  
233,816.00
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 9.5%.

The Cost of Equity of Kelt Exploration Ltd (KEL.TO) is 9.50%.
The Cost of Debt of Kelt Exploration Ltd (KEL.TO) is 9.85%.

Range Selected
Cost of equity 8.00% - 11.00% 9.50%
Tax rate 23.20% - 26.60% 24.90%
Cost of debt 4.00% - 15.70% 9.85%
WACC 8.0% - 11.0% 9.5%
WACC

KEL.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.93 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.00%
Tax rate 23.20% 26.60%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 15.70%
After-tax WACC 8.0% 11.0%
Selected WACC 9.5%