The WACC of Advantage Oil & Gas Ltd (AAV.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.50% | 7.30% |
| Tax rate | 23.30% - 24.70% | 24.00% |
| Cost of debt | 4.20% - 6.80% | 5.50% |
| WACC | 5.7% - 8.0% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.50% |
| Tax rate | 23.30% | 24.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.20% | 6.80% |
| After-tax WACC | 5.7% | 8.0% |
| Selected WACC | 6.9% | |