The WACC of Eurogas International Inc (EI.CN) is 4.7%.
| Range | Selected | |
| Cost of equity | 67.60% - 202.70% | 135.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.3% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 12.65 | 32.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 67.60% | 202.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 123.89 | 123.89 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.3% |
| Selected WACC | 4.7% | |