STNG
Scorpio Tankers Inc
Price:  
76.93 
USD
Volume:  
698,985.00
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 6.7%.

The Cost of Equity of Scorpio Tankers Inc (STNG) is 7.80%.
The Cost of Debt of Scorpio Tankers Inc (STNG) is 5.25%.

Range Selected
Cost of equity 6.50% - 9.10% 7.80%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.10% - 5.40% 5.25%
WACC 5.8% - 7.7% 6.7%
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 0.58 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.39 0.39
Cost of debt 5.10% 5.40%
After-tax WACC 5.8% 7.7%
Selected WACC 6.7%