The WACC of Heidrick & Struggles International Inc (HSII) is 6.8%.
Range | Selected | |
Cost of equity | 8.80% - 11.50% | 10.15% |
Tax rate | 31.40% - 31.90% | 31.65% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.1% - 7.5% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.07 | 1.19 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 11.50% |
Tax rate | 31.40% | 31.90% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.1% | 7.5% |
Selected WACC | 6.8% | |