WCP.TO
Whitecap Resources Inc
Price:  
9.79 
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 8.6%.

The Cost of Equity of Whitecap Resources Inc (WCP.TO) is 9.95%.
The Cost of Debt of Whitecap Resources Inc (WCP.TO) is 4.25%.

Range Selected
Cost of equity 8.20% - 11.70% 9.95%
Tax rate 23.90% - 24.30% 24.10%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.2% - 10.1% 8.6%
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 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 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 7.2% 10.1%
Selected WACC 8.6%