NVA.TO
Nuvista Energy Ltd
Price:  
13.53 
CAD
Volume:  
189,905.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVA.TO WACC - Weighted Average Cost of Capital

The WACC of Nuvista Energy Ltd (NVA.TO) is 8.2%.

The Cost of Equity of Nuvista Energy Ltd (NVA.TO) is 8.75%.
The Cost of Debt of Nuvista Energy Ltd (NVA.TO) is 4.60%.

Range Selected
Cost of equity 7.00% - 10.50% 8.75%
Tax rate 22.70% - 23.00% 22.85%
Cost of debt 4.00% - 5.20% 4.60%
WACC 6.7% - 9.8% 8.2%
WACC

NVA.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.50%
Tax rate 22.70% 23.00%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 5.20%
After-tax WACC 6.7% 9.8%
Selected WACC 8.2%