The WACC of Ensign Energy Services Inc (ESI.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 10.80% - 15.90% | 13.35% |
| Tax rate | 16.90% - 29.70% | 23.30% |
| Cost of debt | 7.00% - 7.80% | 7.40% |
| WACC | 7.4% - 8.8% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.5 | 1.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 15.90% |
| Tax rate | 16.90% | 29.70% |
| Debt/Equity ratio | 2.11 | 2.11 |
| Cost of debt | 7.00% | 7.80% |
| After-tax WACC | 7.4% | 8.8% |
| Selected WACC | 8.1% | |