PCYO
Pure Cycle Corp
Price:  
9.25 
USD
Volume:  
31,624.00
United States | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PCYO WACC - Weighted Average Cost of Capital

The WACC of Pure Cycle Corp (PCYO) is 7.5%.

The Cost of Equity of Pure Cycle Corp (PCYO) is 7.60%.
The Cost of Debt of Pure Cycle Corp (PCYO) is 4.60%.

Range Selected
Cost of equity 6.30% - 8.90% 7.60%
Tax rate 24.40% - 24.40% 24.40%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.3% - 8.7% 7.5%
WACC

PCYO 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 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.90%
Tax rate 24.40% 24.40%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.60% 4.60%
After-tax WACC 6.3% 8.7%
Selected WACC 7.5%