PXT.TO
Parex Resources Inc
Price:  
22.55 
CAD
Volume:  
172,887.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PXT.TO WACC - Weighted Average Cost of Capital

The WACC of Parex Resources Inc (PXT.TO) is 8.1%.

The Cost of Equity of Parex Resources Inc (PXT.TO) is 8.40%.
The Cost of Debt of Parex Resources Inc (PXT.TO) is 4.25%.

Range Selected
Cost of equity 7.30% - 9.50% 8.40%
Tax rate 30.50% - 36.90% 33.70%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.1% - 9.1% 8.1%
WACC

PXT.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.8 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.50%
Tax rate 30.50% 36.90%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.50%
After-tax WACC 7.1% 9.1%
Selected WACC 8.1%