HCCI
Heritage-Crystal Clean Inc
Price:  
45.51 
USD
Volume:  
2,520,335.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCCI WACC - Weighted Average Cost of Capital

The WACC of Heritage-Crystal Clean Inc (HCCI) is 7.3%.

The Cost of Equity of Heritage-Crystal Clean Inc (HCCI) is 7.75%.
The Cost of Debt of Heritage-Crystal Clean Inc (HCCI) is 4.30%.

Range Selected
Cost of equity 6.20% - 9.30% 7.75%
Tax rate 26.60% - 26.70% 26.65%
Cost of debt 4.00% - 4.60% 4.30%
WACC 5.9% - 8.7% 7.3%
WACC

HCCI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.51 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.30%
Tax rate 26.60% 26.70%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 4.60%
After-tax WACC 5.9% 8.7%
Selected WACC 7.3%