RBY.TO
Rubellite Energy Inc
Price:  
1.93 
CAD
Volume:  
77,614.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RBY.TO WACC - Weighted Average Cost of Capital

The WACC of Rubellite Energy Inc (RBY.TO) is 9.8%.

The Cost of Equity of Rubellite Energy Inc (RBY.TO) is 10.75%.
The Cost of Debt of Rubellite Energy Inc (RBY.TO) is 5.00%.

Range Selected
Cost of equity 9.30% - 12.20% 10.75%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.5% - 11.0% 9.8%
WACC

RBY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.21 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.20%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.16 0.16
Cost of debt 5.00% 5.00%
After-tax WACC 8.5% 11.0%
Selected WACC 9.8%