The WACC of HF Company SA (HF.PA) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.90% | 7.80% |
| Tax rate | 7.60% - 14.30% | 10.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.0% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.78 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.90% |
| Tax rate | 7.60% | 14.30% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.0% |
| Selected WACC | 7.2% | |