The WACC of Peyto Exploration & Development Corp (PEY.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 10.60% | 8.50% |
| Tax rate | 22.60% - 24.20% | 23.40% |
| Cost of debt | 5.50% - 6.30% | 5.90% |
| WACC | 5.7% - 8.7% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 10.60% |
| Tax rate | 22.60% | 24.20% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 5.50% | 6.30% |
| After-tax WACC | 5.7% | 8.7% |
| Selected WACC | 7.2% | |