The WACC of InPlay Oil Corp (IPO.TO) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.90% - 12.10% | 10.00% |
| Tax rate | 15.20% - 24.20% | 19.70% |
| Cost of debt | 6.80% - 11.70% | 9.25% |
| WACC | 7.3% - 11.2% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 12.10% |
| Tax rate | 15.20% | 24.20% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 6.80% | 11.70% |
| After-tax WACC | 7.3% | 11.2% |
| Selected WACC | 9.3% | |