The WACC of HF Company SA (ALHF.PA) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.10% | 6.15% |
| Tax rate | 10.70% - 22.70% | 16.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.29 | 0.38 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 7.10% |
| Tax rate | 10.70% | 22.70% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.1% | |