The WACC of Topaz Energy Corp (TPZ.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.00% | 7.50% |
| Tax rate | 21.10% - 25.70% | 23.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.56 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.00% |
| Tax rate | 21.10% | 25.70% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 8.5% |
| Selected WACC | 7.2% | |