The WACC of Western Energy Services Corp (WRG.TO) is 11.5%.
| Range | Selected | |
| Cost of equity | 8.80% - 13.30% | 11.05% |
| Tax rate | 13.60% - 20.50% | 17.05% |
| Cost of debt | 6.40% - 23.20% | 14.80% |
| WACC | 7.0% - 16.1% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.11 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 13.30% |
| Tax rate | 13.60% | 20.50% |
| Debt/Equity ratio | 1.24 | 1.24 |
| Cost of debt | 6.40% | 23.20% |
| After-tax WACC | 7.0% | 16.1% |
| Selected WACC | 11.5% | |