The WACC of Canadian Overseas Petroleum Ltd (XOP.CN) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.60% - 16.00% | 10.30% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 6.30% - 6.30% | 6.30% |
| WACC | 4.7% - 5.7% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -2.08 | -0.02 |
| Additional risk adjustments | 12.0% | 12.5% |
| Cost of equity | 4.60% | 16.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 9.97 | 9.97 |
| Cost of debt | 6.30% | 6.30% |
| After-tax WACC | 4.7% | 5.7% |
| Selected WACC | 5.2% | |