The WACC of Trillion Energy International Inc (TCF.CN) is 30.5%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.10% | 9.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 118.70% | 61.35% |
| WACC | 5.1% - 55.9% | 30.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.46 | 1.46 |
| Cost of debt | 4.00% | 118.70% |
| After-tax WACC | 5.1% | 55.9% |
| Selected WACC | 30.5% | |