The WACC of Canacol Energy Ltd (CNE.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 25.00% - 34.60% | 29.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.40% - 8.10% | 6.75% |
| WACC | 7.1% - 10.2% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 4.28 | 4.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.00% | 34.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 5.72 | 5.72 |
| Cost of debt | 5.40% | 8.10% |
| After-tax WACC | 7.1% | 10.2% |
| Selected WACC | 8.6% | |