TISI
Team Inc
Price:  
6.32 
USD
Volume:  
1,015.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TISI WACC - Weighted Average Cost of Capital

The WACC of Team Inc (TISI) is 9.2%.

The Cost of Equity of Team Inc (TISI) is 29.75%.
The Cost of Debt of Team Inc (TISI) is 7.20%.

Range Selected
Cost of equity 22.70% - 36.80% 29.75%
Tax rate 2.70% - 4.30% 3.50%
Cost of debt 7.00% - 7.40% 7.20%
WACC 8.3% - 10.0% 9.2%
WACC

TISI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 4.02 5.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 22.70% 36.80%
Tax rate 2.70% 4.30%
Debt/Equity ratio 9.37 9.37
Cost of debt 7.00% 7.40%
After-tax WACC 8.3% 10.0%
Selected WACC 9.2%