The WACC of Calfrac Well Services Ltd (CFW.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.30% | 9.65% |
| Tax rate | 24.40% - 33.10% | 28.75% |
| Cost of debt | 4.20% - 5.90% | 5.05% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.30% |
| Tax rate | 24.40% | 33.10% |
| Debt/Equity ratio | 0.78 | 0.78 |
| Cost of debt | 4.20% | 5.90% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |