HRO.CN
Hero Innovation Group Inc
Price:  
0.06 
CAD
Volume:  
10,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRO.CN WACC - Weighted Average Cost of Capital

The WACC of Hero Innovation Group Inc (HRO.CN) is 3.9%.

The Cost of Equity of Hero Innovation Group Inc (HRO.CN) is 4.20%.
The Cost of Debt of Hero Innovation Group Inc (HRO.CN) is 5.00%.

Range Selected
Cost of equity 4.00% - 4.40% 4.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.9% - 4.0% 3.9%
WACC

HRO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.61 -0.61
Additional risk adjustments 4.0% 4.5%
Cost of equity 4.00% 4.40%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1.08 1.08
Cost of debt 5.00% 5.00%
After-tax WACC 3.9% 4.0%
Selected WACC 3.9%