The WACC of National Energy Services Reunited Corp (NESR) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.00% | 8.65% |
| Tax rate | 20.40% - 23.30% | 21.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.8% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.74 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.00% |
| Tax rate | 20.40% | 23.30% |
| Debt/Equity ratio | 0.54 | 0.54 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.8% | 8.3% |
| Selected WACC | 7.1% | |