The WACC of W&T Offshore Inc (WTI) is 10.2%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.90% | 8.25% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 8.60% - 23.90% | 16.25% |
| WACC | 6.5% - 13.9% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.6 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.90% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1.16 | 1.16 |
| Cost of debt | 8.60% | 23.90% |
| After-tax WACC | 6.5% | 13.9% |
| Selected WACC | 10.2% | |