SHP.CN
Shoal Point Energy Ltd
Price:  
0.04 
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 6.7%.

The Cost of Equity of Shoal Point Energy Ltd (SHP.CN) is 6.80%.
The Cost of Debt of Shoal Point Energy Ltd (SHP.CN) is 5.00%.

Range Selected
Cost of equity 4.90% - 8.70% 6.80%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 8.5% 6.7%
WACC

SHP.CN WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.32 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 8.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 8.5%
Selected WACC 6.7%