The WACC of Vermilion Energy Inc (VET.TO) is 8.1%.
Range | Selected | |
Cost of equity | 6.80% - 9.90% | 8.35% |
Tax rate | 18.30% - 25.90% | 22.10% |
Cost of debt | 4.70% - 14.90% | 9.80% |
WACC | 5.9% - 10.2% | 8.1% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.7 | 0.94 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 9.90% |
Tax rate | 18.30% | 25.90% |
Debt/Equity ratio | 0.42 | 0.42 |
Cost of debt | 4.70% | 14.90% |
After-tax WACC | 5.9% | 10.2% |
Selected WACC | 8.1% | |