The WACC of Total Energy Services Inc (TOT.TO) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.30% | 7.05% |
| Tax rate | 36.10% - 48.80% | 42.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.30% |
| Tax rate | 36.10% | 48.80% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |