The WACC of Trillion Energy International Inc (TCF.CN) is 36.6%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.00% | 9.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.40% - 118.70% | 61.55% |
| WACC | 4.6% - 68.6% | 36.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.12 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.09 | 3.09 |
| Cost of debt | 4.40% | 118.70% |
| After-tax WACC | 4.6% | 68.6% |
| Selected WACC | 36.6% | |