The WACC of Source Energy Services Ltd (SHLE.TO) is 8.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.60% | 10.35% |
| Tax rate | 7.00% - 15.10% | 11.05% |
| Cost of debt | 6.30% - 8.10% | 7.20% |
| WACC | 6.9% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.60% |
| Tax rate | 7.00% | 15.10% |
| Debt/Equity ratio | 1.08 | 1.08 |
| Cost of debt | 6.30% | 8.10% |
| After-tax WACC | 6.9% | 9.6% |
| Selected WACC | 8.3% | |