The WACC of Herbalife Nutrition Ltd (HLF) is 6.2%.
| Range | Selected | |
| Cost of equity | 9.60% - 13.90% | 11.75% |
| Tax rate | 26.50% - 28.70% | 27.60% |
| Cost of debt | 5.30% - 7.00% | 6.15% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.24 | 1.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 13.90% |
| Tax rate | 26.50% | 28.70% |
| Debt/Equity ratio | 3.19 | 3.19 |
| Cost of debt | 5.30% | 7.00% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |