HAIN
Hain Celestial Group Inc
Price:  
2.15 
USD
Volume:  
2,348,692.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAIN WACC - Weighted Average Cost of Capital

The WACC of Hain Celestial Group Inc (HAIN) is 7.0%.

The Cost of Equity of Hain Celestial Group Inc (HAIN) is 7.70%.
The Cost of Debt of Hain Celestial Group Inc (HAIN) is 8.35%.

Range Selected
Cost of equity 6.40% - 9.00% 7.70%
Tax rate 15.40% - 19.80% 17.60%
Cost of debt 4.30% - 12.40% 8.35%
WACC 4.2% - 9.7% 7.0%
WACC

HAIN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.55 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.00%
Tax rate 15.40% 19.80%
Debt/Equity ratio 3.83 3.83
Cost of debt 4.30% 12.40%
After-tax WACC 4.2% 9.7%
Selected WACC 7.0%

HAIN's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for HAIN:

cost_of_equity (7.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.55) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.