The WACC of Hanwei Energy Services Corp (HE.TO) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.40% | 6.85% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.70% - 10.50% | 7.60% |
| WACC | 4.3% - 8.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.4 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 8.40% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1.24 | 1.24 |
| Cost of debt | 4.70% | 10.50% |
| After-tax WACC | 4.3% | 8.0% |
| Selected WACC | 6.1% | |