The WACC of Waskahigan Oil & Gas Corp (WOGC.CN) is 25.8%.
| Range | Selected | |
| Cost of equity | 34.70% - 41.90% | 38.30% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 23.20% - 23.20% | 23.20% |
| WACC | 24.4% - 27.2% | 25.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 6.19 | 6.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 34.70% | 41.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.44 | 1.44 |
| Cost of debt | 23.20% | 23.20% |
| After-tax WACC | 24.4% | 27.2% |
| Selected WACC | 25.8% | |