The WACC of Ensign Energy Services Inc (ESI.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.20% - 12.80% | 10.50% |
| Tax rate | 16.90% - 29.70% | 23.30% |
| Cost of debt | 7.80% - 14.90% | 11.35% |
| WACC | 6.9% - 11.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 12.80% |
| Tax rate | 16.90% | 29.70% |
| Debt/Equity ratio | 2.65 | 2.65 |
| Cost of debt | 7.80% | 14.90% |
| After-tax WACC | 6.9% | 11.1% |
| Selected WACC | 9.0% | |