The WACC of Advantage Oil & Gas Ltd (AAV.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.50% | 7.85% |
| Tax rate | 23.30% - 24.70% | 24.00% |
| Cost of debt | 6.80% - 11.70% | 9.25% |
| WACC | 6.0% - 9.4% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.50% |
| Tax rate | 23.30% | 24.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 6.80% | 11.70% |
| After-tax WACC | 6.0% | 9.4% |
| Selected WACC | 7.7% | |