SHP.CN
Shoal Point Energy Ltd
Price:  
0.05 
CAD
Volume:  
1,000.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHP.CN WACC - Weighted Average Cost of Capital

The WACC of Shoal Point Energy Ltd (SHP.CN) is 6.9%.

The Cost of Equity of Shoal Point Energy Ltd (SHP.CN) is 7.00%.
The Cost of Debt of Shoal Point Energy Ltd (SHP.CN) is 5.00%.

Range Selected
Cost of equity 5.60% - 8.40% 7.00%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 8.3% 6.9%
WACC

SHP.CN WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.37 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.02 0.02
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 8.3%
Selected WACC 6.9%