The WACC of Pine Cliff Energy Ltd (PNE.TO) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.60% | 8.50% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 7.1% - 8.9% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.84 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 7.1% | 8.9% |
| Selected WACC | 8.0% | |