The WACC of Kiwetinohk Energy Corp (KEC.TO) is 20.0%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.10% | 10.70% |
| Tax rate | 8.50% - 17.80% | 13.15% |
| Cost of debt | 4.40% - 115.00% | 59.70% |
| WACC | 8.0% - 32.0% | 20.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.21 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.10% |
| Tax rate | 8.50% | 17.80% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.40% | 115.00% |
| After-tax WACC | 8.0% | 32.0% |
| Selected WACC | 20.0% | |