The WACC of Bonterra Energy Corp (BNE.TO) is 8.9%.
| Range | Selected | |
| Cost of equity | 10.90% - 15.50% | 13.20% |
| Tax rate | 20.40% - 23.50% | 21.95% |
| Cost of debt | 6.30% - 6.30% | 6.30% |
| WACC | 7.9% - 10.0% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.53 | 1.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.90% | 15.50% |
| Tax rate | 20.40% | 23.50% |
| Debt/Equity ratio | 1.08 | 1.08 |
| Cost of debt | 6.30% | 6.30% |
| After-tax WACC | 7.9% | 10.0% |
| Selected WACC | 8.9% | |