The WACC of Pure Cycle Corp (PCYO) is 7.6%.
| 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% |
| 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% | |