The WACC of Kolibri Global Energy Inc (KEI.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.40% - 10.60% | 8.50% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.10% - 5.10% | 4.60% |
| WACC | 6.0% - 9.8% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 10.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.10% | 5.10% |
| After-tax WACC | 6.0% | 9.8% |
| Selected WACC | 7.9% | |