The WACC of Essential Energy Services Ltd (ESN.TO) is 7.7%.
Range | Selected | |
Cost of equity | 7.40% - 9.80% | 8.60% |
Tax rate | 8.80% - 18.20% | 13.50% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 6.7% - 8.7% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.83 | 0.93 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.40% | 9.80% |
Tax rate | 8.80% | 18.20% |
Debt/Equity ratio | 0.21 | 0.21 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 6.7% | 8.7% |
Selected WACC | 7.7% | |