WCP.TO
Whitecap Resources Inc
Price:  
10.35 
CAD
Volume:  
2,538,980.00
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 7.7%.

The Cost of Equity of Whitecap Resources Inc (WCP.TO) is 8.65%.
The Cost of Debt of Whitecap Resources Inc (WCP.TO) is 4.25%.

Range Selected
Cost of equity 7.50% - 9.80% 8.65%
Tax rate 23.90% - 24.30% 24.10%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.7% - 8.6% 7.7%
WACC

WCP.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.80%
Tax rate 23.90% 24.30%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.00% 4.50%
After-tax WACC 6.7% 8.6%
Selected WACC 7.7%