STNG
Scorpio Tankers Inc
Price:  
48.31 
USD
Volume:  
655,175.00
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 6.9%.

The Cost of Equity of Scorpio Tankers Inc (STNG) is 8.90%.
The Cost of Debt of Scorpio Tankers Inc (STNG) is 5.10%.

Range Selected
Cost of equity 7.10% - 10.70% 8.90%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.10% - 5.10% 5.10%
WACC 5.8% - 8.0% 6.9%
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 0.7 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.65 0.65
Cost of debt 5.10% 5.10%
After-tax WACC 5.8% 8.0%
Selected WACC 6.9%