The WACC of Pyrogenesis Canada Inc (PYR.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.90% | 6.00% |
| Tax rate | 0.60% - 1.20% | 0.90% |
| Cost of debt | 7.00% - 7.30% | 7.15% |
| WACC | 5.2% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.38 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.90% |
| Tax rate | 0.60% | 1.20% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 7.30% |
| After-tax WACC | 5.2% | 7.0% |
| Selected WACC | 6.1% | |