WTI
W&T Offshore Inc
Price:  
2.03 
USD
Volume:  
2,394,091.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTI WACC - Weighted Average Cost of Capital

The WACC of W&T Offshore Inc (WTI) is 9.3%.

The Cost of Equity of W&T Offshore Inc (WTI) is 7.85%.
The Cost of Debt of W&T Offshore Inc (WTI) is 14.25%.

Range Selected
Cost of equity 6.30% - 9.40% 7.85%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 8.60% - 19.90% 14.25%
WACC 6.3% - 12.3% 9.3%
WACC

WTI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.53 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.31 1.31
Cost of debt 8.60% 19.90%
After-tax WACC 6.3% 12.3%
Selected WACC 9.3%