CTOS
Custom Truck One Source Inc
Price:  
3.80 
USD
Volume:  
1,135,983.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CTOS WACC - Weighted Average Cost of Capital

The WACC of Custom Truck One Source Inc (CTOS) is 11.8%.

The Cost of Equity of Custom Truck One Source Inc (CTOS) is 13.15%.
The Cost of Debt of Custom Truck One Source Inc (CTOS) is 12.55%.

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%
WACC

CTOS WACC calculation

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%