The WACC of Shoal Point Energy Ltd (SHP.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.40% | 7.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 8.3% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.37 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 8.3% |
| Selected WACC | 6.9% | |