PEY.TO
Peyto Exploration & Development Corp
Price:  
19.25 
CAD
Volume:  
516,719.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEY.TO WACC - Weighted Average Cost of Capital

The WACC of Peyto Exploration & Development Corp (PEY.TO) is 6.8%.

The Cost of Equity of Peyto Exploration & Development Corp (PEY.TO) is 7.70%.
The Cost of Debt of Peyto Exploration & Development Corp (PEY.TO) is 5.45%.

Range Selected
Cost of equity 6.40% - 9.00% 7.70%
Tax rate 22.10% - 23.50% 22.80%
Cost of debt 5.40% - 5.50% 5.45%
WACC 5.8% - 7.8% 6.8%
WACC

PEY.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.64 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.00%
Tax rate 22.10% 23.50%
Debt/Equity ratio 0.36 0.36
Cost of debt 5.40% 5.50%
After-tax WACC 5.8% 7.8%
Selected WACC 6.8%

PEY.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for PEY.TO:

cost_of_equity (7.70%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.64) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.