The WACC of Denbury Inc (DEN) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.50% | 9.80% |
| Tax rate | 18.20% - 21.60% | 19.90% |
| Cost of debt | 4.50% - 7.00% | 5.75% |
| WACC | 8.0% - 11.4% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.92 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.50% |
| Tax rate | 18.20% | 21.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.50% | 7.00% |
| After-tax WACC | 8.0% | 11.4% |
| Selected WACC | 9.7% | |