The WACC of Humble & Fume Inc (HMBL.CN) is 8.6%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.20% | 5.75% |
| Tax rate | 0.50% - 1.10% | 0.80% |
| Cost of debt | 7.00% - 12.20% | 9.60% |
| WACC | 6.5% - 10.7% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.08 | -0.08 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 5.30% | 6.20% |
| Tax rate | 0.50% | 1.10% |
| Debt/Equity ratio | 3.1 | 3.1 |
| Cost of debt | 7.00% | 12.20% |
| After-tax WACC | 6.5% | 10.7% |
| Selected WACC | 8.6% | |