The WACC of FTS International Inc (FTSI) is 8.7%.
Range | Selected | |
Cost of equity | 10.80% - 13.90% | 12.35% |
Tax rate | 0.80% - 0.80% | 0.80% |
Cost of debt | 5.10% - 5.10% | 5.10% |
WACC | 7.9% - 9.5% | 8.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 1.8 | 1.87 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.80% | 13.90% |
Tax rate | 0.80% | 0.80% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.10% | 5.10% |
After-tax WACC | 7.9% | 9.5% |
Selected WACC | 8.7% | |