The WACC of Bonterra Energy Corp (BNE.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.70% - 14.60% | 11.65% |
| Tax rate | 20.40% - 23.50% | 21.95% |
| Cost of debt | 4.90% - 6.30% | 5.60% |
| WACC | 6.2% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.09 | 1.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 14.60% |
| Tax rate | 20.40% | 23.50% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 4.90% | 6.30% |
| After-tax WACC | 6.2% | 9.4% |
| Selected WACC | 7.8% | |