WCP.TO
Whitecap Resources Inc
Price:  
9.82 
CAD
Volume:  
444,130.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCP.TO WACC - Weighted Average Cost of Capital

The WACC of Whitecap Resources Inc (WCP.TO) is 8.7%.

The Cost of Equity of Whitecap Resources Inc (WCP.TO) is 10.05%.
The Cost of Debt of Whitecap Resources Inc (WCP.TO) is 4.25%.

Range Selected
Cost of equity 8.40% - 11.70% 10.05%
Tax rate 23.90% - 24.30% 24.10%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.3% - 10.1% 8.7%
WACC

WCP.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.02 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.70%
Tax rate 23.90% 24.30%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 4.50%
After-tax WACC 7.3% 10.1%
Selected WACC 8.7%