The WACC of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 9.1%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.20% | 7.15% |
| Tax rate | 10.70% - 13.10% | 11.90% |
| Cost of debt | 4.80% - 19.90% | 12.35% |
| WACC | 5.1% - 13.1% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.48 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.20% |
| Tax rate | 10.70% | 13.10% |
| Debt/Equity ratio | 1.17 | 1.17 |
| Cost of debt | 4.80% | 19.90% |
| After-tax WACC | 5.1% | 13.1% |
| Selected WACC | 9.1% | |