The WACC of Hero Innovation Group Inc (HRO.CN) is 39.0%.
| Range | Selected | |
| Cost of equity | 99.00% - 118.80% | 108.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 35.7% - 42.4% | 39.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 18.8 | 18.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 99.00% | 118.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.98 | 1.98 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 35.7% | 42.4% |
| Selected WACC | 39.0% | |