PIPE.TO
Pipestone Energy Corp
Price:  
29.14 
CAD
Volume:  
225,842.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PIPE.TO WACC - Weighted Average Cost of Capital

The WACC of Pipestone Energy Corp (PIPE.TO) is 9.1%.

The Cost of Equity of Pipestone Energy Corp (PIPE.TO) is 11.25%.
The Cost of Debt of Pipestone Energy Corp (PIPE.TO) is 5.00%.

Range Selected
Cost of equity 9.70% - 12.80% 11.25%
Tax rate 23.20% - 24.10% 23.65%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 10.2% 9.1%
WACC

PIPE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.28 1.41
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.80%
Tax rate 23.20% 24.10%
Debt/Equity ratio 0.39 0.39
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 10.2%
Selected WACC 9.1%