SHLE.TO WACC - Weighted Average Cost of Capital

The WACC of Source Energy Services Ltd (SHLE.TO) is 9.1%.

The Cost of Equity of Source Energy Services Ltd (SHLE.TO) is 11.35%.

The Cost of Debt of Source Energy Services Ltd (SHLE.TO) is 8.45%.

	Range	Selected
Cost of equity	9.40% - 13.30%	11.35%
Tax rate	7.00% - 12.50%	9.75%
Cost of debt	6.30% - 10.60%	8.45%
WACC	7.3% - 10.9%	9.1%

WACC

SHLE.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.22	1.51

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.40%	13.30%

Tax rate	7.00%	12.50%
Debt/Equity ratio	1.44	1.44
Cost of debt	6.30%	10.60%

After-tax WACC	7.3%	10.9%


Selected WACC	9.1%

SHLE.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for SHLE.TO:

cost_of_equity (11.35%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.22) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.