WTI
W&T Offshore Inc
Price:  
3.02 
USD
Volume:  
2,060,006.00
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 10.5%.

The Cost of Equity of W&T Offshore Inc (WTI) is 11.70%.
The Cost of Debt of W&T Offshore Inc (WTI) is 13.20%.

Range Selected
Cost of equity 9.60% - 13.80% 11.70%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 9.70% - 16.70% 13.20%
WACC 8.1% - 12.8% 10.5%
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 1.25 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 13.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.6 1.6
Cost of debt 9.70% 16.70%
After-tax WACC 8.1% 12.8%
Selected WACC 10.5%