The WACC of Vermilion Energy Inc (VET.TO) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.60% | 7.10% |
| Tax rate | 18.30% - 25.90% | 22.10% |
| Cost of debt | 4.70% - 9.30% | 7.00% |
| WACC | 5.1% - 8.1% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.60% |
| Tax rate | 18.30% | 25.90% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 4.70% | 9.30% |
| After-tax WACC | 5.1% | 8.1% |
| Selected WACC | 6.6% | |