STNG
Scorpio Tankers Inc
Price:  
53.12 
USD
Volume:  
766,289.00
Monaco | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STNG WACC - Weighted Average Cost of Capital

The WACC of Scorpio Tankers Inc (STNG) is 7.1%.

The Cost of Equity of Scorpio Tankers Inc (STNG) is 9.05%.
The Cost of Debt of Scorpio Tankers Inc (STNG) is 5.10%.

Range Selected
Cost of equity 7.20% - 10.90% 9.05%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.10% - 5.10% 5.10%
WACC 5.9% - 8.3% 7.1%
WACC

STNG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.72 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.90%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.57 0.57
Cost of debt 5.10% 5.10%
After-tax WACC 5.9% 8.3%
Selected WACC 7.1%