PEY.TO
Peyto Exploration & Development Corp
Price:  
15.41 
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 7.8%.

The Cost of Equity of Peyto Exploration & Development Corp (PEY.TO) is 9.30%.
The Cost of Debt of Peyto Exploration & Development Corp (PEY.TO) is 5.90%.

Range Selected
Cost of equity 6.80% - 11.80% 9.30%
Tax rate 22.60% - 24.20% 23.40%
Cost of debt 5.50% - 6.30% 5.90%
WACC 6.0% - 9.6% 7.8%
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 0.72 1.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 11.80%
Tax rate 22.60% 24.20%
Debt/Equity ratio 0.45 0.45
Cost of debt 5.50% 6.30%
After-tax WACC 6.0% 9.6%
Selected WACC 7.8%