The WACC of Bonterra Energy Corp (BNE.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.70% | 11.40% |
| Tax rate | 20.40% - 23.50% | 21.95% |
| Cost of debt | 5.50% - 6.30% | 5.90% |
| WACC | 6.9% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.14 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.70% |
| Tax rate | 20.40% | 23.50% |
| Debt/Equity ratio | 0.85 | 0.85 |
| Cost of debt | 5.50% | 6.30% |
| After-tax WACC | 6.9% | 9.6% |
| Selected WACC | 8.3% | |