The WACC of Team Inc (TISI) is 7.7%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.70% | 10.65% |
| Tax rate | 2.70% - 4.30% | 3.50% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 7.1% - 8.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.02 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.70% |
| Tax rate | 2.70% | 4.30% |
| Debt/Equity ratio | 4.57 | 4.57 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 7.1% | 8.2% |
| Selected WACC | 7.7% | |