VRTX.CN
Vortex Energy Corp
Price:  
0.05 
CAD
Volume:  
158,380.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRTX.CN WACC - Weighted Average Cost of Capital

The WACC of Vortex Energy Corp (VRTX.CN) is 4.5%.

The Cost of Equity of Vortex Energy Corp (VRTX.CN) is 5.25%.
The Cost of Debt of Vortex Energy Corp (VRTX.CN) is 5.00%.

Range Selected
Cost of equity 4.60% - 5.90% 5.25%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.2% - 4.8% 4.5%
WACC

VRTX.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.29 0.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.60% 5.90%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.2% 4.8%
Selected WACC 4.5%