The WACC of Nuvista Energy Ltd (NVA.TO) is 9.7%.
| Range | Selected | |
| Cost of equity | 9.00% - 11.80% | 10.40% |
| Tax rate | 22.70% - 23.00% | 22.85% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 8.4% - 11.0% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.15 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 11.80% |
| Tax rate | 22.70% | 23.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 8.4% | 11.0% |
| Selected WACC | 9.7% | |