The WACC of Vermilion Energy Inc (VET.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.00% | 7.60% |
| Tax rate | 18.30% - 25.90% | 22.10% |
| Cost of debt | 4.70% - 11.70% | 8.20% |
| WACC | 5.4% - 8.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.00% |
| Tax rate | 18.30% | 25.90% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.70% | 11.70% |
| After-tax WACC | 5.4% | 8.9% |
| Selected WACC | 7.2% | |