The WACC of Pure Cycle Corp (PCYO) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 24.40% - 24.40% | 24.40% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 6.4% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.56 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 24.40% | 24.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 6.4% | 8.6% |
| Selected WACC | 7.5% | |