The WACC of Vermilion Energy Inc (VET.TO) is 7.2%.
Range | Selected | |
Cost of equity | 6.20% - 9.00% | 7.60% |
Tax rate | 18.30% - 25.90% | 22.10% |
Cost of debt | 4.70% - 11.70% | 8.20% |
WACC | 5.4% - 8.9% | 7.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.59 | 0.79 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.20% | 9.00% |
Tax rate | 18.30% | 25.90% |
Debt/Equity ratio | 0.44 | 0.44 |
Cost of debt | 4.70% | 11.70% |
After-tax WACC | 5.4% | 8.9% |
Selected WACC | 7.2% | |