The WACC of Warrior Met Coal Inc (HCC) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.40% | 9.55% |
| Tax rate | 18.00% - 20.70% | 19.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 11.0% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.83 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.40% |
| Tax rate | 18.00% | 20.70% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 11.0% |
| Selected WACC | 9.3% | |