The WACC of Harborside Inc (HBOR.CN) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.40% | 8.55% |
| Tax rate | 4.00% - 7.30% | 5.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 9.4% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.71 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.40% |
| Tax rate | 4.00% | 7.30% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 9.4% |
| Selected WACC | 7.9% | |