The WACC of Athabasca Oil Corp (ATH.TO) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.20% | 6.30% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.80% - 10.70% | 7.75% |
| WACC | 5.3% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.80% | 10.70% |
| After-tax WACC | 5.3% | 7.2% |
| Selected WACC | 6.2% | |