TOT.TO
Total Energy Services Inc
Price:  
12.32 
CAD
Volume:  
9,300.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOT.TO WACC - Weighted Average Cost of Capital

The WACC of Total Energy Services Inc (TOT.TO) is 8.3%.

The Cost of Equity of Total Energy Services Inc (TOT.TO) is 9.65%.
The Cost of Debt of Total Energy Services Inc (TOT.TO) is 4.25%.

Range Selected
Cost of equity 8.50% - 10.80% 9.65%
Tax rate 36.10% - 48.80% 42.45%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.4% - 9.2% 8.3%
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 1.05 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 10.80%
Tax rate 36.10% 48.80%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 4.50%
After-tax WACC 7.4% 9.2%
Selected WACC 8.3%