TK
Teekay Corp
Price:  
6.36 
USD
Volume:  
991,341.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TK WACC - Weighted Average Cost of Capital

The WACC of Teekay Corp (TK) is 7.5%.

The Cost of Equity of Teekay Corp (TK) is 8.45%.
The Cost of Debt of Teekay Corp (TK) is 4.25%.

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%
WACC

TK WACC calculation

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%