PEY.TO
Peyto Exploration & Development Corp
Price:  
16.32 
CAD
Volume:  
253,588.00
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 8.8%.

The Cost of Equity of Peyto Exploration & Development Corp (PEY.TO) is 10.70%.
The Cost of Debt of Peyto Exploration & Development Corp (PEY.TO) is 5.90%.

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%
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 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%