The WACC of Hempsana Holdings Ltd (HMPS.CN) is 4.9%.
| Range | Selected | |
| Cost of equity | 3.20% - 6.00% | 4.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.6% - 4.3% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -3.76 | -3.76 |
| Additional risk adjustments | 22.0% | 22.5% |
| Cost of equity | 3.20% | 6.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.19 | 1.19 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.6% | 4.3% |
| Selected WACC | 4.9% | |