The WACC of Athabasca Oil Corp (ATH.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.20% | 6.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.20% - 10.70% | 7.45% |
| WACC | 5.4% - 7.3% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.47 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.20% | 10.70% |
| After-tax WACC | 5.4% | 7.3% |
| Selected WACC | 6.3% | |