The WACC of Secure Energy Services Inc (SES.TO) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.80% | 9.40% |
| Tax rate | 24.80% - 26.00% | 25.40% |
| Cost of debt | 7.00% - 8.30% | 7.65% |
| WACC | 7.4% - 9.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.80% |
| Tax rate | 24.80% | 26.00% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 7.00% | 8.30% |
| After-tax WACC | 7.4% | 9.8% |
| Selected WACC | 8.6% | |