The WACC of Keyera Corp (KEY.TO) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.20% | 6.30% |
| Tax rate | 19.50% - 23.00% | 21.25% |
| Cost of debt | 4.40% - 5.10% | 4.75% |
| WACC | 4.9% - 6.2% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.20% |
| Tax rate | 19.50% | 23.00% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.40% | 5.10% |
| After-tax WACC | 4.9% | 6.2% |
| Selected WACC | 5.5% | |