The WACC of Cardinal Energy Ltd (Alberta) (CJ.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.00% | 7.85% |
| Tax rate | 15.50% - 28.70% | 22.10% |
| Cost of debt | 4.00% - 7.30% | 5.65% |
| WACC | 6.5% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.00% |
| Tax rate | 15.50% | 28.70% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 7.30% |
| After-tax WACC | 6.5% | 8.8% |
| Selected WACC | 7.7% | |