The WACC of Source Energy Services Ltd (SHLE.TO) is 9.4%.
| Range | Selected | |
| Cost of equity | 9.70% - 15.90% | 12.80% |
| Tax rate | 7.00% - 15.10% | 11.05% |
| Cost of debt | 8.40% - 9.40% | 8.90% |
| WACC | 8.4% - 10.4% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.28 | 1.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 15.90% |
| Tax rate | 7.00% | 15.10% |
| Debt/Equity ratio | 2.17 | 2.17 |
| Cost of debt | 8.40% | 9.40% |
| After-tax WACC | 8.4% | 10.4% |
| Selected WACC | 9.4% | |