PNW
Pinnacle West Capital Corp
Price:  
76.82 
USD
Volume:  
430,369.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNW WACC - Weighted Average Cost of Capital

The WACC of Pinnacle West Capital Corp (PNW) is 5.5%.

The Cost of Equity of Pinnacle West Capital Corp (PNW) is 7.50%.
The Cost of Debt of Pinnacle West Capital Corp (PNW) is 4.35%.

Range Selected
Cost of equity 6.60% - 8.40% 7.50%
Tax rate 19.50% - 19.70% 19.60%
Cost of debt 4.00% - 4.70% 4.35%
WACC 4.9% - 6.0% 5.5%
WACC

PNW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.6 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 8.40%
Tax rate 19.50% 19.70%
Debt/Equity ratio 1.03 1.03
Cost of debt 4.00% 4.70%
After-tax WACC 4.9% 6.0%
Selected WACC 5.5%