The WACC of Pipestone Energy Corp (PIPE.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.80% | 11.25% |
| Tax rate | 23.20% - 24.10% | 23.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 10.2% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.28 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.80% |
| Tax rate | 23.20% | 24.10% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 10.2% |
| Selected WACC | 9.1% | |