The WACC of Hardwoods Distribution Inc (HDI.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 10.60% - 13.90% | 12.25% |
| Tax rate | 24.80% - 25.10% | 24.95% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 7.1% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.47 | 1.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 13.90% |
| Tax rate | 24.80% | 25.10% |
| Debt/Equity ratio | 0.84 | 0.84 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 7.1% | 9.2% |
| Selected WACC | 8.1% | |