SES.TO
Secure Energy Services Inc
Price:  
11.38 
CAD
Volume:  
307,052.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SES.TO WACC - Weighted Average Cost of Capital

The WACC of Secure Energy Services Inc (SES.TO) is 7.4%.

The Cost of Equity of Secure Energy Services Inc (SES.TO) is 8.40%.
The Cost of Debt of Secure Energy Services Inc (SES.TO) is 6.35%.

Range Selected
Cost of equity 7.00% - 9.80% 8.40%
Tax rate 24.80% - 26.00% 25.40%
Cost of debt 4.40% - 8.30% 6.35%
WACC 6.1% - 8.8% 7.4%
WACC

SES.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.73 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.80%
Tax rate 24.80% 26.00%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.40% 8.30%
After-tax WACC 6.1% 8.8%
Selected WACC 7.4%