KEY.TO
Keyera Corp
Price:  
36.12 
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 5.8%.

The Cost of Equity of Keyera Corp (KEY.TO) is 6.75%.
The Cost of Debt of Keyera Corp (KEY.TO) is 5.15%.

Range Selected
Cost of equity 5.70% - 7.80% 6.75%
Tax rate 19.50% - 23.00% 21.25%
Cost of debt 5.10% - 5.20% 5.15%
WACC 5.2% - 6.5% 5.8%
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 0.48 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.80%
Tax rate 19.50% 23.00%
Debt/Equity ratio 0.52 0.52
Cost of debt 5.10% 5.20%
After-tax WACC 5.2% 6.5%
Selected WACC 5.8%