EFX.TO WACC - Weighted Average Cost of Capital

The WACC of Enerflex Ltd (EFX.TO) is 9.3%.

The Cost of Equity of Enerflex Ltd (EFX.TO) is 11.75%.

The Cost of Debt of Enerflex Ltd (EFX.TO) is 7.65%.

	Range	Selected
Cost of equity	10.30% - 13.20%	11.75%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	6.90% - 8.40%	7.65%
WACC	8.2% - 10.4%	9.3%

WACC

EFX.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.39	1.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.30%	13.20%

Tax rate	25.90%	26.50%
Debt/Equity ratio	0.67	0.67
Cost of debt	6.90%	8.40%

After-tax WACC	8.2%	10.4%


Selected WACC	9.3%

EFX.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for EFX.TO:

cost_of_equity (11.75%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.39) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.