The WACC of H2O Innovation Inc (HEO.TO) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.20% | 6.85% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.30% - 14.90% | 11.10% |
| WACC | 5.5% - 8.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 7.30% | 14.90% |
| After-tax WACC | 5.5% | 8.6% |
| Selected WACC | 7.0% | |