PNE.TO
Pine Cliff Energy Ltd
Price:  
0.89 
CAD
Volume:  
479,742.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNE.TO WACC - Weighted Average Cost of Capital

The WACC of Pine Cliff Energy Ltd (PNE.TO) is 8.0%.

The Cost of Equity of Pine Cliff Energy Ltd (PNE.TO) is 8.50%.
The Cost of Debt of Pine Cliff Energy Ltd (PNE.TO) is 7.25%.

Range Selected
Cost of equity 7.40% - 9.60% 8.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 7.50% 7.25%
WACC 7.1% - 8.9% 8.0%
WACC

PNE.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.84 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.60%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.2 0.2
Cost of debt 7.00% 7.50%
After-tax WACC 7.1% 8.9%
Selected WACC 8.0%