The WACC of Heritage-Crystal Clean Inc (HCCI) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.40% | 7.85% |
| Tax rate | 26.60% - 26.70% | 26.65% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.0% - 8.7% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.40% |
| Tax rate | 26.60% | 26.70% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.0% | 8.7% |
| Selected WACC | 7.3% | |