The WACC of Cathedral Energy Services Ltd (CET.TO) is 8.9%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.10% | 9.80% |
| Tax rate | 6.50% - 13.50% | 10.00% |
| Cost of debt | 4.40% - 11.50% | 7.95% |
| WACC | 7.0% - 10.7% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.04 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.10% |
| Tax rate | 6.50% | 13.50% |
| Debt/Equity ratio | 0.5 | 0.5 |
| Cost of debt | 4.40% | 11.50% |
| After-tax WACC | 7.0% | 10.7% |
| Selected WACC | 8.9% | |