The WACC of Vermilion Energy Inc (VET.TO) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.40% | 8.00% |
| Tax rate | 18.30% - 25.90% | 22.10% |
| Cost of debt | 4.70% - 14.90% | 9.80% |
| WACC | 5.8% - 10.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.40% |
| Tax rate | 18.30% | 25.90% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.70% | 14.90% |
| After-tax WACC | 5.8% | 10.0% |
| Selected WACC | 7.9% | |