VET.TO
Vermilion Energy Inc
Price:  
13.81 
CAD
Volume:  
211,811.00
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 8.0%.

The Cost of Equity of Vermilion Energy Inc (VET.TO) is 8.20%.
The Cost of Debt of Vermilion Energy Inc (VET.TO) is 9.80%.

Range Selected
Cost of equity 6.60% - 9.80% 8.20%
Tax rate 18.30% - 25.90% 22.10%
Cost of debt 4.70% - 14.90% 9.80%
WACC 5.8% - 10.2% 8.0%
WACC

VET.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.68 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 9.80%
Tax rate 18.30% 25.90%
Debt/Equity ratio 0.46 0.46
Cost of debt 4.70% 14.90%
After-tax WACC 5.8% 10.2%
Selected WACC 8.0%