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