The WACC of PHX Energy Services Corp (PHX.TO) is 8.2%.
Range | Selected | |
Cost of equity | 7.30% - 10.00% | 8.65% |
Tax rate | 15.50% - 17.30% | 16.40% |
Cost of debt | 4.00% - 5.30% | 4.65% |
WACC | 7.0% - 9.5% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.82 | 0.96 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.30% | 10.00% |
Tax rate | 15.50% | 17.30% |
Debt/Equity ratio | 0.1 | 0.1 |
Cost of debt | 4.00% | 5.30% |
After-tax WACC | 7.0% | 9.5% |
Selected WACC | 8.2% | |