The WACC of Custom Truck One Source Inc (CTOS) is 11.7%.
| Range | Selected | |
| Cost of equity | 11.30% - 15.70% | 13.50% |
| Tax rate | 15.10% - 17.30% | 16.20% |
| Cost of debt | 9.00% - 15.60% | 12.30% |
| WACC | 9.3% - 14.2% | 11.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.61 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 15.70% |
| Tax rate | 15.10% | 17.30% |
| Debt/Equity ratio | 1.23 | 1.23 |
| Cost of debt | 9.00% | 15.60% |
| After-tax WACC | 9.3% | 14.2% |
| Selected WACC | 11.7% | |