The WACC of Total Energy Services Inc (TOT.TO) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.10% | 6.75% |
| Tax rate | 36.10% - 48.80% | 42.45% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 4.8% - 6.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.10% |
| Tax rate | 36.10% | 48.80% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 4.8% | 6.8% |
| Selected WACC | 5.8% | |