The WACC of Condor Petroleum Inc (CPI.TO) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.10% | 6.75% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 5.9% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.43 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.10% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 5.9% |
| Selected WACC | 5.2% | |