The WACC of Teekay Corp (TK) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.10% | 7.75% |
| Tax rate | 2.10% - 5.00% | 3.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.10% |
| Tax rate | 2.10% | 5.00% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |