The WACC of Peyto Exploration & Development Corp (PEY.TO) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.80% | 10.70% |
| Tax rate | 22.60% - 24.20% | 23.40% |
| Cost of debt | 5.50% - 6.30% | 5.90% |
| WACC | 7.3% - 10.4% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.06 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.80% |
| Tax rate | 22.60% | 24.20% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 5.50% | 6.30% |
| After-tax WACC | 7.3% | 10.4% |
| Selected WACC | 8.8% | |