TK
Teekay Corp
Price:  
9.23 
USD
Volume:  
1,011,938.00
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 6.6%.

The Cost of Equity of Teekay Corp (TK) is 7.00%.
The Cost of Debt of Teekay Corp (TK) is 4.30%.

Range Selected
Cost of equity 5.80% - 8.20% 7.00%
Tax rate 2.10% - 5.00% 3.55%
Cost of debt 4.00% - 4.60% 4.30%
WACC 5.5% - 7.7% 6.6%
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 0.42 0.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.20%
Tax rate 2.10% 5.00%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.00% 4.60%
After-tax WACC 5.5% 7.7%
Selected WACC 6.6%