SU.TO
Suncor Energy Inc
Price:  
57.11 
CAD
Volume:  
726,824.00
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 8.6%.

The Cost of Equity of Suncor Energy Inc (SU.TO) is 9.70%.
The Cost of Debt of Suncor Energy Inc (SU.TO) is 4.65%.

Range Selected
Cost of equity 8.40% - 11.00% 9.70%
Tax rate 24.30% - 26.10% 25.20%
Cost of debt 4.00% - 5.30% 4.65%
WACC 7.5% - 9.8% 8.6%
WACC

SU.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.03 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.00%
Tax rate 24.30% 26.10%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.00% 5.30%
After-tax WACC 7.5% 9.8%
Selected WACC 8.6%