FTSI
FTS International Inc
Price:  
26.53 
USD
Volume:  
80,275.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTSI WACC - Weighted Average Cost of Capital

The WACC of FTS International Inc (FTSI) is 8.7%.

The Cost of Equity of FTS International Inc (FTSI) is 12.35%.
The Cost of Debt of FTS International Inc (FTSI) is 5.10%.

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%
WACC

FTSI WACC calculation

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%