ESI.TO
Ensign Energy Services Inc
Price:  
2.85 
CAD
Volume:  
45,387.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESI.TO WACC - Weighted Average Cost of Capital

The WACC of Ensign Energy Services Inc (ESI.TO) is 8.4%.

The Cost of Equity of Ensign Energy Services Inc (ESI.TO) is 15.45%.
The Cost of Debt of Ensign Energy Services Inc (ESI.TO) is 7.40%.

Range Selected
Cost of equity 12.90% - 18.00% 15.45%
Tax rate 16.90% - 29.70% 23.30%
Cost of debt 7.00% - 7.80% 7.40%
WACC 7.9% - 9.0% 8.4%
WACC

ESI.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.92 2.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.90% 18.00%
Tax rate 16.90% 29.70%
Debt/Equity ratio 2.5 2.5
Cost of debt 7.00% 7.80%
After-tax WACC 7.9% 9.0%
Selected WACC 8.4%