OSP.TO
Brompton Oil Split Corp
Price:  
4.20 
CAD
Volume:  
2,100.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSP.TO WACC - Weighted Average Cost of Capital

The WACC of Brompton Oil Split Corp (OSP.TO) is 8.0%.

The Cost of Equity of Brompton Oil Split Corp (OSP.TO) is 11.00%.
The Cost of Debt of Brompton Oil Split Corp (OSP.TO) is 5.00%.

Range Selected
Cost of equity 9.70% - 12.30% 11.00%
Tax rate 0.40% - 0.60% 0.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 8.6% 8.0%
WACC

OSP.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 1.11 1.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.30%
Tax rate 0.40% 0.60%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 8.6%
Selected WACC 8.0%