The WACC of Caravan Energy Corp (CNRG.CN) is 11.9%.
| Range | Selected | |
| Cost of equity | 18.40% - 22.00% | 20.20% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 11.0% - 12.9% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 2.69 | 2.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.40% | 22.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 11.0% | 12.9% |
| Selected WACC | 11.9% | |