The WACC of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 9.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.00% | 7.00% |
| Tax rate | 10.70% - 13.10% | 11.90% |
| Cost of debt | 4.80% - 23.90% | 14.35% |
| WACC | 5.0% - 14.8% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.46 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.00% |
| Tax rate | 10.70% | 13.10% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 4.80% | 23.90% |
| After-tax WACC | 5.0% | 14.8% |
| Selected WACC | 9.9% | |