The WACC of Canacol Energy Ltd (CNE.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 18.60% - 27.90% | 23.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 8.10% | 6.75% |
| WACC | 6.2% - 9.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.04 | 3.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.60% | 27.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 5.48 | 5.48 |
| Cost of debt | 5.40% | 8.10% |
| After-tax WACC | 6.2% | 9.3% |
| Selected WACC | 7.8% | |