The WACC of Cathedral Energy Services Ltd (CET.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.30% | 8.85% |
| Tax rate | 6.50% - 13.50% | 10.00% |
| Cost of debt | 4.40% - 11.50% | 7.95% |
| WACC | 6.3% - 10.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.83 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.30% |
| Tax rate | 6.50% | 13.50% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 4.40% | 11.50% |
| After-tax WACC | 6.3% | 10.2% |
| Selected WACC | 8.2% | |