PHX.TO
PHX Energy Services Corp
Price:  
9.04 
CAD
Volume:  
49,756.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHX.TO WACC - Weighted Average Cost of Capital

The WACC of PHX Energy Services Corp (PHX.TO) is 7.6%.

The Cost of Equity of PHX Energy Services Corp (PHX.TO) is 8.00%.
The Cost of Debt of PHX Energy Services Corp (PHX.TO) is 4.65%.

Range Selected
Cost of equity 6.80% - 9.20% 8.00%
Tax rate 15.50% - 17.30% 16.40%
Cost of debt 4.00% - 5.30% 4.65%
WACC 6.5% - 8.8% 7.6%
WACC

PHX.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.69 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.20%
Tax rate 15.50% 17.30%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 5.30%
After-tax WACC 6.5% 8.8%
Selected WACC 7.6%