ESI.TO
Ensign Energy Services Inc
Price:  
2.38 
CAD
Volume:  
178,837.00
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 9.6%.

The Cost of Equity of Ensign Energy Services Inc (ESI.TO) is 11.80%.
The Cost of Debt of Ensign Energy Services Inc (ESI.TO) is 11.95%.

Range Selected
Cost of equity 9.50% - 14.10% 11.80%
Tax rate 16.90% - 29.70% 23.30%
Cost of debt 7.80% - 16.10% 11.95%
WACC 7.2% - 12.0% 9.6%
WACC

ESI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.22 1.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 14.10%
Tax rate 16.90% 29.70%
Debt/Equity ratio 2.95 2.95
Cost of debt 7.80% 16.10%
After-tax WACC 7.2% 12.0%
Selected WACC 9.6%