WRG.TO
Western Energy Services Corp
Price:  
2.50 
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 11.7%.

The Cost of Equity of Western Energy Services Corp (WRG.TO) is 11.50%.
The Cost of Debt of Western Energy Services Corp (WRG.TO) is 14.80%.

Range Selected
Cost of equity 9.20% - 13.80% 11.50%
Tax rate 13.60% - 20.50% 17.05%
Cost of debt 6.40% - 23.20% 14.80%
WACC 7.1% - 16.4% 11.7%
WACC

WRG.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.18 1.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 13.80%
Tax rate 13.60% 20.50%
Debt/Equity ratio 1.36 1.36
Cost of debt 6.40% 23.20%
After-tax WACC 7.1% 16.4%
Selected WACC 11.7%