SDE.TO
Spartan Delta Corp
Price:  
2.86 
CAD
Volume:  
43,028.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDE.TO WACC - Weighted Average Cost of Capital

The WACC of Spartan Delta Corp (SDE.TO) is 10.1%.

The Cost of Equity of Spartan Delta Corp (SDE.TO) is 11.20%.
The Cost of Debt of Spartan Delta Corp (SDE.TO) is 6.45%.

Range Selected
Cost of equity 9.70% - 12.70% 11.20%
Tax rate 9.50% - 13.50% 11.50%
Cost of debt 4.40% - 8.50% 6.45%
WACC 8.5% - 11.6% 10.1%
WACC

SDE.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 1.4
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.70% 12.70%
Tax rate 9.50% 13.50%
Debt/Equity ratio 0.26 0.26
Cost of debt 4.40% 8.50%
After-tax WACC 8.5% 11.6%
Selected WACC 10.1%