Skip to content

Par Pacific Holdings, Inc. Common Stock (PARR) — WACC Analysis

WACC Breakdown

Par Pacific Holdings, Inc. Common Stock (PARR) has a weighted average cost of capital (WACC) of 8.6%. The cost of equity is 8.8%, derived from a beta of 0.76 and a risk-free rate of 5.2%. The after-tax cost of debt is 7.3%. The capital structure is 84.9% equity and 15.1% debt.

Interpretation

A WACC of 8.6% is moderate, reflecting the market's balanced risk assessment of Par Pacific Holdings, Inc. Common Stock.

Investors can compare PARR's WACC of 8.6% against industry peers to gauge its relative financing costs. A beta of 0.76 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

PARR WACC: 8.56% for Par Pacific Holdings, Inc. Common Stock

Current inputs imply a 8.77% cost of equity and a 9.28% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Par Pacific Holdings, Inc. Common Stock Common Stock (PARR) WACC Results
Weighted Average Cost of Capital
8.56%
Cost of Equity
8.77%
Risk-Free Rate5.22%
Beta0.76
Market Risk Premium4.23%
Cost of Debt
7.33%
Pre-Tax Cost of Debt9.28%
Tax Rate21.00%
Tax Shield1.95%
Capital Structure
Equity: 84.93%($4164.28M)
Debt: 15.07%($739.20M)
Equity Component
7.45%
84.93% × 8.77%
Debt Component
1.11%
15.07% × 7.33%

Par Pacific Holdings, Inc. Common Stock (PARR) WACC in context

Par Pacific Holdings, Inc. Common Stock (PARR) currently screens with an estimated WACC of 8.56%. That blends a 8.77% cost of equity, a 9.28% pre-tax cost of debt, and a 84.93% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What PARR WACC implies

A 8.56% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates PARR

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.76 and equity accounts for 84.93% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.