The WACC of Beyond Oil Ltd (BOIL.CN) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.60% | 6.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.80% | 7.40% |
| WACC | 6.0% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.56 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.80% |
| After-tax WACC | 6.0% | 7.6% |
| Selected WACC | 6.8% | |