TOT.TO
Total Energy Services Inc
Price:  
9.37 
CAD
Volume:  
28,324.00
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 5.9%.

The Cost of Equity of Total Energy Services Inc (TOT.TO) is 6.85%.
The Cost of Debt of Total Energy Services Inc (TOT.TO) is 4.40%.

Range Selected
Cost of equity 5.60% - 8.10% 6.85%
Tax rate 36.10% - 48.80% 42.45%
Cost of debt 4.00% - 4.80% 4.40%
WACC 4.9% - 6.8% 5.9%
WACC

TOT.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.46 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.10%
Tax rate 36.10% 48.80%
Debt/Equity ratio 0.3 0.3
Cost of debt 4.00% 4.80%
After-tax WACC 4.9% 6.8%
Selected WACC 5.9%