XOP.CN
Canadian Overseas Petroleum Ltd
Price:  
0.01 
CAD
Volume:  
953,829.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XOP.CN WACC - Weighted Average Cost of Capital

The WACC of Canadian Overseas Petroleum Ltd (XOP.CN) is 5.2%.

The Cost of Equity of Canadian Overseas Petroleum Ltd (XOP.CN) is 10.30%.
The Cost of Debt of Canadian Overseas Petroleum Ltd (XOP.CN) is 6.30%.

Range Selected
Cost of equity 4.60% - 16.00% 10.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 6.30% - 6.30% 6.30%
WACC 4.7% - 5.7% 5.2%
WACC

XOP.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -2.08 -0.02
Additional risk adjustments 12.0% 12.5%
Cost of equity 4.60% 16.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 9.97 9.97
Cost of debt 6.30% 6.30%
After-tax WACC 4.7% 5.7%
Selected WACC 5.2%