The WACC of Advantage Oil & Gas Ltd (AAV.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.40% | 8.10% |
| Tax rate | 23.30% - 24.70% | 24.00% |
| Cost of debt | 4.00% - 6.80% | 5.40% |
| WACC | 6.3% - 8.8% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.7 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.40% |
| Tax rate | 23.30% | 24.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 6.80% |
| After-tax WACC | 6.3% | 8.8% |
| Selected WACC | 7.5% | |