The WACC of W&T Offshore Inc (WTI) is 10.2%.
Range | Selected | |
Cost of equity | 6.60% - 9.90% | 8.25% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 8.60% - 23.90% | 16.25% |
WACC | 6.5% - 13.9% | 10.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.6 | 0.9 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 9.90% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1.16 | 1.16 |
Cost of debt | 8.60% | 23.90% |
After-tax WACC | 6.5% | 13.9% |
Selected WACC | 10.2% | |