PCYO
Pure Cycle Corp
Price:  
13.35 
USD
Volume:  
24,975.00
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 7.6%.

The Cost of Equity of Pure Cycle Corp (PCYO) is 7.70%.
The Cost of Debt of Pure Cycle Corp (PCYO) is 4.50%.

Range Selected
Cost of equity 6.30% - 9.10% 7.70%
Tax rate 24.40% - 24.40% 24.40%
Cost of debt 4.50% - 4.50% 4.50%
WACC 6.2% - 9.0% 7.6%
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 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.10%
Tax rate 24.40% 24.40%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.50% 4.50%
After-tax WACC 6.2% 9.0%
Selected WACC 7.6%