The WACC of AKITA Drilling Ltd (AKT.A.TO) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.60% | 9.05% |
| Tax rate | 6.90% - 13.30% | 10.10% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 6.6% - 8.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.60% |
| Tax rate | 6.90% | 13.30% |
| Debt/Equity ratio | 1.09 | 1.09 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 6.6% | 8.3% |
| Selected WACC | 7.4% | |