The WACC of Essential Energy Services Ltd (ESN.TO) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.90% - 7.70% | 6.30% |
| Tax rate | 8.80% - 18.20% | 13.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.7% - 7.0% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 7.70% |
| Tax rate | 8.80% | 18.20% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.7% | 7.0% |
| Selected WACC | 5.9% | |