STNG
Scorpio Tankers Inc
Price:  
67.13 
USD
Volume:  
783,527.00
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 6.5%.

The Cost of Equity of Scorpio Tankers Inc (STNG) is 8.10%.
The Cost of Debt of Scorpio Tankers Inc (STNG) is 5.00%.

Range Selected
Cost of equity 6.50% - 9.70% 8.10%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.5% - 7.6% 6.5%
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 0.57 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.55 0.55
Cost of debt 5.00% 5.00%
After-tax WACC 5.5% 7.6%
Selected WACC 6.5%