The WACC of Eurogas International Inc (EI.CN) is 3.9%.
| Range | Selected | |
| Cost of equity | 3.10% - 58.10% | 30.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.7% - 4.1% | 3.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -2 | 7.18 |
| Additional risk adjustments | 10.0% | 10.5% |
| Cost of equity | 3.10% | 58.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 123.89 | 123.89 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.7% | 4.1% |
| Selected WACC | 3.9% | |