PEY.TO
Peyto Exploration & Development Corp
Price:  
14.41 
CAD
Volume:  
496,018.00
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 6.7%.

The Cost of Equity of Peyto Exploration & Development Corp (PEY.TO) is 7.85%.
The Cost of Debt of Peyto Exploration & Development Corp (PEY.TO) is 5.75%.

Range Selected
Cost of equity 6.30% - 9.40% 7.85%
Tax rate 22.60% - 24.20% 23.40%
Cost of debt 5.50% - 6.00% 5.75%
WACC 5.6% - 7.8% 6.7%
WACC

PEY.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.6 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.40%
Tax rate 22.60% 24.20%
Debt/Equity ratio 0.49 0.49
Cost of debt 5.50% 6.00%
After-tax WACC 5.6% 7.8%
Selected WACC 6.7%