KEL.TO
Kelt Exploration Ltd
Price:  
6.12 
CAD
Volume:  
242,118.00
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 8.2%.

The Cost of Equity of Kelt Exploration Ltd (KEL.TO) is 8.20%.
The Cost of Debt of Kelt Exploration Ltd (KEL.TO) is 10.45%.

Range Selected
Cost of equity 7.20% - 9.20% 8.20%
Tax rate 23.20% - 24.60% 23.90%
Cost of debt 4.00% - 16.90% 10.45%
WACC 7.2% - 9.2% 8.2%
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 0.78 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.20%
Tax rate 23.20% 24.60%
Debt/Equity ratio 0 0
Cost of debt 4.00% 16.90%
After-tax WACC 7.2% 9.2%
Selected WACC 8.2%