WCP.TO
Whitecap Resources Inc
Price:  
9.16 
CAD
Volume:  
1,568,330.00
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 7.9%.

The Cost of Equity of Whitecap Resources Inc (WCP.TO) is 9.50%.
The Cost of Debt of Whitecap Resources Inc (WCP.TO) is 4.35%.

Range Selected
Cost of equity 8.50% - 10.50% 9.50%
Tax rate 24.30% - 24.80% 24.55%
Cost of debt 4.20% - 4.50% 4.35%
WACC 7.1% - 8.7% 7.9%
WACC

WCP.TO WACC calculation

Category Low High
Long-term bond rate 3.6% 4.1%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.96 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 10.50%
Tax rate 24.30% 24.80%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.20% 4.50%
After-tax WACC 7.1% 8.7%
Selected WACC 7.9%