The WACC of AKITA Drilling Ltd (AKT.A.TO) is 11.9%.
| Range | Selected | |
| Cost of equity | 8.70% - 12.40% | 10.55% |
| Tax rate | 6.90% - 13.30% | 10.10% |
| Cost of debt | 6.20% - 23.20% | 14.70% |
| WACC | 7.0% - 16.8% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 12.40% |
| Tax rate | 6.90% | 13.30% |
| Debt/Equity ratio | 1.32 | 1.32 |
| Cost of debt | 6.20% | 23.20% |
| After-tax WACC | 7.0% | 16.8% |
| Selected WACC | 11.9% | |