The WACC of Heroux Devtek Inc (HRX.TO) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.20% | 8.95% |
| Tax rate | 22.30% - 23.90% | 23.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.9% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.20% |
| Tax rate | 22.30% | 23.90% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.9% | 9.0% |
| Selected WACC | 8.0% | |