The WACC of Bonanza Creek Energy Inc (BCEI) is 9.4%.
| Range | Selected | |
| Cost of equity | 7.10% - 11.80% | 9.45% |
| Tax rate | 27.00% - 27.00% | 27.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.1% - 11.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.93 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 11.80% |
| Tax rate | 27.00% | 27.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.1% | 11.8% |
| Selected WACC | 9.4% | |