The WACC of ClearStream Energy Services Inc (CSM.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 44.60% - 85.10% | 64.85% |
| Tax rate | 1.00% - 13.10% | 7.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 6.3% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 8.12 | 13.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 44.60% | 85.10% |
| Tax rate | 1.00% | 13.10% |
| Debt/Equity ratio | 39.82 | 39.82 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 6.3% |
| Selected WACC | 6.1% | |