The WACC of Pembina Pipeline Corp (PPL.TO) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 14.40% - 20.90% | 17.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 14.40% | 20.90% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |