The WACC of Teekay Corp (TK) is 7.5%.
Range | Selected | |
Cost of equity | 6.90% - 10.00% | 8.45% |
Tax rate | 2.10% - 5.00% | 3.55% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 6.3% - 8.7% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.67 | 0.91 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.90% | 10.00% |
Tax rate | 2.10% | 5.00% |
Debt/Equity ratio | 0.28 | 0.28 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 6.3% | 8.7% |
Selected WACC | 7.5% | |