PNE.TO
Pine Cliff Energy Ltd
Price:  
0.57 
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 8.1%.

The Cost of Equity of Pine Cliff Energy Ltd (PNE.TO) is 8.75%.
The Cost of Debt of Pine Cliff Energy Ltd (PNE.TO) is 7.95%.

Range Selected
Cost of equity 7.00% - 10.50% 8.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 8.90% 7.95%
WACC 6.6% - 9.6% 8.1%
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 0.75 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.29 0.29
Cost of debt 7.00% 8.90%
After-tax WACC 6.6% 9.6%
Selected WACC 8.1%