ESN.TO
Essential Energy Services Ltd
Price:  
0.40 
CAD
Volume:  
24,300.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESN.TO WACC - Weighted Average Cost of Capital

The WACC of Essential Energy Services Ltd (ESN.TO) is 7.8%.

The Cost of Equity of Essential Energy Services Ltd (ESN.TO) is 8.60%.
The Cost of Debt of Essential Energy Services Ltd (ESN.TO) is 4.40%.

Range Selected
Cost of equity 7.10% - 10.10% 8.60%
Tax rate 8.80% - 18.20% 13.50%
Cost of debt 4.00% - 4.80% 4.40%
WACC 6.5% - 9.1% 7.8%
WACC

ESN.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.10%
Tax rate 8.80% 18.20%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.00% 4.80%
After-tax WACC 6.5% 9.1%
Selected WACC 7.8%