The WACC of Nuvista Energy Ltd (NVA.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.00% | 8.60% |
| Tax rate | 22.70% - 23.00% | 22.85% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.8% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.00% |
| Tax rate | 22.70% | 23.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.8% | 9.4% |
| Selected WACC | 8.1% | |