The WACC of PHX Energy Services Corp (PHX.TO) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.30% | 7.90% |
| Tax rate | 15.50% - 17.30% | 16.40% |
| Cost of debt | 4.00% - 5.30% | 4.65% |
| WACC | 6.2% - 8.8% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.30% |
| Tax rate | 15.50% | 17.30% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 5.30% |
| After-tax WACC | 6.2% | 8.8% |
| Selected WACC | 7.5% | |