VET.TO
Vermilion Energy Inc
Price:  
16.76 
CAD
Volume:  
520,557.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VET.TO WACC - Weighted Average Cost of Capital

The WACC of Vermilion Energy Inc (VET.TO) is 6.8%.

The Cost of Equity of Vermilion Energy Inc (VET.TO) is 7.30%.
The Cost of Debt of Vermilion Energy Inc (VET.TO) is 7.00%.

Range Selected
Cost of equity 5.90% - 8.70% 7.30%
Tax rate 18.30% - 25.90% 22.10%
Cost of debt 4.70% - 9.30% 7.00%
WACC 5.3% - 8.3% 6.8%
WACC

VET.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.51 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.70%
Tax rate 18.30% 25.90%
Debt/Equity ratio 0.36 0.36
Cost of debt 4.70% 9.30%
After-tax WACC 5.3% 8.3%
Selected WACC 6.8%