The WACC of Custom Truck One Source Inc (CTOS) is 11.8%.
| Range | Selected | |
| Cost of equity | 11.20% - 15.10% | 13.15% |
| Tax rate | 8.60% - 14.30% | 11.45% |
| Cost of debt | 9.50% - 15.60% | 12.55% |
| WACC | 9.6% - 14.0% | 11.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.59 | 1.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.20% | 15.10% |
| Tax rate | 8.60% | 14.30% |
| Debt/Equity ratio | 1.78 | 1.78 |
| Cost of debt | 9.50% | 15.60% |
| After-tax WACC | 9.6% | 14.0% |
| Selected WACC | 11.8% | |