The WACC of Obsidian Energy Ltd (OBE.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.70% - 13.00% | 10.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.20% - 4.60% | 4.40% |
| WACC | 7.1% - 10.2% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 13.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 4.20% | 4.60% |
| After-tax WACC | 7.1% | 10.2% |
| Selected WACC | 8.7% | |