The WACC of Pembina Pipeline Corp (PPL.TO) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.20% | 7.20% |
| Tax rate | 14.40% - 20.90% | 17.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.5% - 7.0% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.6 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.20% |
| Tax rate | 14.40% | 20.90% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.5% | 7.0% |
| Selected WACC | 6.3% | |