The WACC of Team Inc (TISI) is 12.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.90% | 7.60% |
| Tax rate | 5.00% - 6.40% | 5.70% |
| Cost of debt | 7.80% - 20.90% | 14.35% |
| WACC | 7.1% - 17.2% | 12.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.90% |
| Tax rate | 5.00% | 6.40% |
| Debt/Equity ratio | 3.5 | 3.5 |
| Cost of debt | 7.80% | 20.90% |
| After-tax WACC | 7.1% | 17.2% |
| Selected WACC | 12.1% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for TISI:
cost_of_equity (7.60%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.52) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.