The WACC of Ensign Energy Services Inc (ESI.TO) is 10.0%.
| Range | Selected | |
| Cost of equity | 11.00% - 15.20% | 13.10% |
| Tax rate | 16.90% - 29.70% | 23.30% |
| Cost of debt | 7.80% - 16.10% | 11.95% |
| WACC | 7.7% - 12.4% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.52 | 1.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 15.20% |
| Tax rate | 16.90% | 29.70% |
| Debt/Equity ratio | 2.75 | 2.75 |
| Cost of debt | 7.80% | 16.10% |
| After-tax WACC | 7.7% | 12.4% |
| Selected WACC | 10.0% | |