TOT.TO
Total Energy Services Inc
Price:  
9.50 
CAD
Volume:  
70,560.00
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 7.8%.

The Cost of Equity of Total Energy Services Inc (TOT.TO) is 9.45%.
The Cost of Debt of Total Energy Services Inc (TOT.TO) is 4.25%.

Range Selected
Cost of equity 8.00% - 10.90% 9.45%
Tax rate 23.40% - 41.20% 32.30%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.7% - 8.8% 7.8%
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 0.93 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.90%
Tax rate 23.40% 41.20%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.00% 4.50%
After-tax WACC 6.7% 8.8%
Selected WACC 7.8%