The WACC of Crew Energy Inc (CR.TO) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.10% | 9.85% |
| Tax rate | 20.40% - 22.80% | 21.60% |
| Cost of debt | 4.10% - 6.60% | 5.35% |
| WACC | 8.3% - 10.7% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.07 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.10% |
| Tax rate | 20.40% | 22.80% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.10% | 6.60% |
| After-tax WACC | 8.3% | 10.7% |
| Selected WACC | 9.5% | |