The WACC of Cimarex Energy Co (XEC) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.70% | 8.65% |
| Tax rate | 20.50% - 27.30% | 23.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.8% - 8.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.04 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.70% |
| Tax rate | 20.50% | 27.30% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.8% | 8.5% |
| Selected WACC | 7.6% | |