The WACC of Bonterra Energy Corp (BNE.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 9.50% - 14.30% | 11.90% |
| Tax rate | 20.40% - 23.50% | 21.95% |
| Cost of debt | 4.90% - 6.30% | 5.60% |
| WACC | 6.7% - 9.7% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.23 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 14.30% |
| Tax rate | 20.40% | 23.50% |
| Debt/Equity ratio | 0.96 | 0.96 |
| Cost of debt | 4.90% | 6.30% |
| After-tax WACC | 6.7% | 9.7% |
| Selected WACC | 8.2% | |