PEY.TO
Peyto Exploration & Development Corp
Price:  
14.38 
CAD
Volume:  
1,126,389.00
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 8.5%.

The Cost of Equity of Peyto Exploration & Development Corp (PEY.TO) is 10.25%.
The Cost of Debt of Peyto Exploration & Development Corp (PEY.TO) is 4.50%.

Range Selected
Cost of equity 8.00% - 12.50% 10.25%
Tax rate 22.90% - 25.40% 24.15%
Cost of debt 4.10% - 4.90% 4.50%
WACC 6.7% - 10.2% 8.5%
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 0.92 1.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.50%
Tax rate 22.90% 25.40%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.10% 4.90%
After-tax WACC 6.7% 10.2%
Selected WACC 8.5%