The WACC of Hf Foods Group Inc (HFFG) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.20% | 8.85% |
| Tax rate | 2.10% - 3.70% | 2.90% |
| Cost of debt | 4.50% - 15.60% | 10.05% |
| WACC | 6.0% - 12.5% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.20% |
| Tax rate | 2.10% | 3.70% |
| Debt/Equity ratio | 0.92 | 0.92 |
| Cost of debt | 4.50% | 15.60% |
| After-tax WACC | 6.0% | 12.5% |
| Selected WACC | 9.3% | |