KEY.TO
Keyera Corp
Price:  
33.64 
CAD
Volume:  
774,071.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEY.TO WACC - Weighted Average Cost of Capital

The WACC of Keyera Corp (KEY.TO) is 6.4%.

The Cost of Equity of Keyera Corp (KEY.TO) is 7.55%.
The Cost of Debt of Keyera Corp (KEY.TO) is 5.15%.

Range Selected
Cost of equity 6.20% - 8.90% 7.55%
Tax rate 19.50% - 23.00% 21.25%
Cost of debt 5.10% - 5.20% 5.15%
WACC 5.5% - 7.2% 6.4%
WACC

KEY.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.90%
Tax rate 19.50% 23.00%
Debt/Equity ratio 0.51 0.51
Cost of debt 5.10% 5.20%
After-tax WACC 5.5% 7.2%
Selected WACC 6.4%