The WACC of Peyto Exploration & Development Corp (PEY.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.70% | 8.05% |
| Tax rate | 22.60% - 24.20% | 23.40% |
| Cost of debt | 5.50% - 6.00% | 5.75% |
| WACC | 5.7% - 8.0% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.70% |
| Tax rate | 22.60% | 24.20% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 5.50% | 6.00% |
| After-tax WACC | 5.7% | 8.0% |
| Selected WACC | 6.8% | |