WRG.TO
Western Energy Services Corp
Price:  
2.60 
CAD
Volume:  
778.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WRG.TO WACC - Weighted Average Cost of Capital

The WACC of Western Energy Services Corp (WRG.TO) is 9.9%.

The Cost of Equity of Western Energy Services Corp (WRG.TO) is 11.45%.
The Cost of Debt of Western Energy Services Corp (WRG.TO) is 11.80%.

Range Selected
Cost of equity 9.10% - 13.80% 11.45%
Tax rate 18.50% - 25.40% 21.95%
Cost of debt 4.30% - 19.30% 11.80%
WACC 5.7% - 14.2% 9.9%
WACC

WRG.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.14 1.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 13.80%
Tax rate 18.50% 25.40%
Debt/Equity ratio 1.5 1.5
Cost of debt 4.30% 19.30%
After-tax WACC 5.7% 14.2%
Selected WACC 9.9%