WRG.TO
Western Energy Services Corp
Price:  
2.60 
CAD
Volume:  
310.00
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 6.5%.

The Cost of Equity of Western Energy Services Corp (WRG.TO) is 7.70%.
The Cost of Debt of Western Energy Services Corp (WRG.TO) is 6.70%.

Range Selected
Cost of equity 6.10% - 9.30% 7.70%
Tax rate 13.60% - 20.50% 17.05%
Cost of debt 6.40% - 7.00% 6.70%
WACC 5.8% - 7.2% 6.5%
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 0.55 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 9.30%
Tax rate 13.60% 20.50%
Debt/Equity ratio 1.31 1.31
Cost of debt 6.40% 7.00%
After-tax WACC 5.8% 7.2%
Selected WACC 6.5%