The WACC of Vermilion Energy Inc (VET.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.90% | 7.45% |
| Tax rate | 18.30% - 25.90% | 22.10% |
| Cost of debt | 4.70% - 11.70% | 8.20% |
| WACC | 5.3% - 8.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.90% |
| Tax rate | 18.30% | 25.90% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.70% | 11.70% |
| After-tax WACC | 5.3% | 8.8% |
| Selected WACC | 7.0% | |