The WACC of Pinetree Capital Ltd (PNP.TO) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.30% - 6.40% | 5.35% |
| Tax rate | 0.20% - 0.50% | 0.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.7% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.12 | 0.29 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.30% | 6.40% |
| Tax rate | 0.20% | 0.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.7% |
| Selected WACC | 5.2% | |