The WACC of Pure Cycle Corp (PCYO) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.70% | 7.45% |
| Tax rate | 24.40% - 24.40% | 24.40% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 6.1% - 8.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.5 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.70% |
| Tax rate | 24.40% | 24.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 6.1% | 8.6% |
| Selected WACC | 7.4% | |