The WACC of HydroGraph Clean Power Inc (HG.CN) is 14.2%.
| Range | Selected | |
| Cost of equity | 12.80% - 15.60% | 14.20% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 12.7% - 15.6% | 14.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.88 | 1.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.80% | 15.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 12.7% | 15.6% |
| Selected WACC | 14.2% | |