The WACC of PHX Energy Services Corp (PHX.TO) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.00% | 8.65% |
| Tax rate | 15.50% - 17.30% | 16.40% |
| Cost of debt | 4.00% - 5.30% | 4.65% |
| WACC | 6.9% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.00% |
| Tax rate | 15.50% | 17.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 5.30% |
| After-tax WACC | 6.9% | 9.5% |
| Selected WACC | 8.2% | |