The WACC of AKITA Drilling Ltd (AKT.A.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.40% | 9.60% |
| Tax rate | 6.90% - 13.30% | 10.10% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 6.7% - 8.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.91 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.40% |
| Tax rate | 6.90% | 13.30% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 6.7% | 8.5% |
| Selected WACC | 7.6% | |