The WACC of Hemisphere Media Group Inc (HMTV) is 8.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.80% | 6.05% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.40% - 23.90% | 14.65% |
| WACC | 4.7% - 11.7% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.31 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 6.80% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.86 | 0.86 |
| Cost of debt | 5.40% | 23.90% |
| After-tax WACC | 4.7% | 11.7% |
| Selected WACC | 8.2% | |