The WACC of Prairiesky Royalty Ltd (PSK.TO) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.10% | 7.65% |
| Tax rate | 19.50% - 22.40% | 20.95% |
| Cost of debt | 4.00% - 8.70% | 6.35% |
| WACC | 6.1% - 9.1% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.10% |
| Tax rate | 19.50% | 22.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 8.70% |
| After-tax WACC | 6.1% | 9.1% |
| Selected WACC | 7.6% | |