The WACC of Team Inc (TISI) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.00% - 13.10% | 10.05% |
| Tax rate | 2.70% - 4.30% | 3.50% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 6.8% - 8.2% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.69 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 13.10% |
| Tax rate | 2.70% | 4.30% |
| Debt/Equity ratio | 5.15 | 5.15 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 6.8% | 8.2% |
| Selected WACC | 7.5% | |