The WACC of Calfrac Well Services Ltd (CFW.TO) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.20% | 9.00% |
| Tax rate | 24.40% - 33.10% | 28.75% |
| Cost of debt | 4.60% - 5.90% | 5.25% |
| WACC | 6.0% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.20% |
| Tax rate | 24.40% | 33.10% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 4.60% | 5.90% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.7% | |