TOT.TO WACC - Weighted Average Cost of Capital

The WACC of Total Energy Services Inc (TOT.TO) is 9.2%.

The Cost of Equity of Total Energy Services Inc (TOT.TO) is 10.55%.

The Cost of Debt of Total Energy Services Inc (TOT.TO) is 5.50%.

	Range	Selected
Cost of equity	8.50% - 12.60%	10.55%
Tax rate	24.00% - 33.60%	28.80%
Cost of debt	4.00% - 7.00%	5.50%
WACC	7.4% - 11.0%	9.2%

WACC

TOT.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.04	1.38

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.50%	12.60%

Tax rate	24.00%	33.60%
Debt/Equity ratio	0.25	0.25
Cost of debt	4.00%	7.00%

After-tax WACC	7.4%	11.0%


Selected WACC	9.2%

TOT.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TOT.TO:

cost_of_equity (10.55%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.04) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.