EFX.TO WACC - Weighted Average Cost of Capital

The WACC of Enerflex Ltd (EFX.TO) is 9.4%.

The Cost of Equity of Enerflex Ltd (EFX.TO) is 11.95%.

The Cost of Debt of Enerflex Ltd (EFX.TO) is 6.55%.

	Range	Selected
Cost of equity	10.40% - 13.50%	11.95%
Tax rate	25.90% - 26.50%	26.20%
Cost of debt	6.30% - 6.80%	6.55%
WACC	8.3% - 10.4%	9.4%

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	1.42	1.53

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.40%	13.50%

Tax rate	25.90%	26.50%
Debt/Equity ratio	0.58	0.58
Cost of debt	6.30%	6.80%

After-tax WACC	8.3%	10.4%


Selected WACC	9.4%

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 (11.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.42) + 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.