The WACC of W&T Offshore Inc (WTI) is 9.2%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.60% | 7.90% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 8.60% - 19.90% | 14.25% |
| WACC | 6.3% - 12.2% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.5 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.60% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1.11 | 1.11 |
| Cost of debt | 8.60% | 19.90% |
| After-tax WACC | 6.3% | 12.2% |
| Selected WACC | 9.2% | |