The WACC of Surge Energy Inc (SGY.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.40% | 9.45% |
| Tax rate | 14.90% - 22.00% | 18.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 8.8% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.86 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.40% |
| Tax rate | 14.90% | 22.00% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 8.8% |
| Selected WACC | 7.6% | |