SU.TO
Suncor Energy Inc
Price:  
55.43 
CAD
Volume:  
4,100,469.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SU.TO WACC - Weighted Average Cost of Capital

The WACC of Suncor Energy Inc (SU.TO) is 7.9%.

The Cost of Equity of Suncor Energy Inc (SU.TO) is 8.90%.
The Cost of Debt of Suncor Energy Inc (SU.TO) is 4.70%.

Range Selected
Cost of equity 7.40% - 10.40% 8.90%
Tax rate 24.30% - 26.10% 25.20%
Cost of debt 4.10% - 5.30% 4.70%
WACC 6.6% - 9.2% 7.9%
WACC

SU.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.81 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.40%
Tax rate 24.30% 26.10%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.10% 5.30%
After-tax WACC 6.6% 9.2%
Selected WACC 7.9%