The WACC of Hiro Metaverse Acquisitions I SA (HMA1.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.10% | 6.45% |
| Tax rate | 2.20% - 3.40% | 2.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.3 | 0.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.10% |
| Tax rate | 2.20% | 3.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.0% |
| Selected WACC | 5.7% | |