The WACC of Western Energy Services Corp (WRG.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.80% | 8.50% |
| Tax rate | 13.60% - 20.50% | 17.05% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 6.3% - 7.5% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.80% |
| Tax rate | 13.60% | 20.50% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 6.3% | 7.5% |
| Selected WACC | 6.9% | |