NVA.TO
Nuvista Energy Ltd
Price:  
10.76 
CAD
Volume:  
402,786.00
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 8.5%.

The Cost of Equity of Nuvista Energy Ltd (NVA.TO) is 9.20%.
The Cost of Debt of Nuvista Energy Ltd (NVA.TO) is 4.60%.

Range Selected
Cost of equity 7.40% - 11.00% 9.20%
Tax rate 23.00% - 25.50% 24.25%
Cost of debt 4.30% - 4.90% 4.60%
WACC 6.9% - 10.1% 8.5%
WACC

NVA.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.74 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 11.00%
Tax rate 23.00% 25.50%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.30% 4.90%
After-tax WACC 6.9% 10.1%
Selected WACC 8.5%