The WACC of Hydrofarm Holdings Group Inc (HYFM) is 24.4%.
| Range | Selected | |
| Cost of equity | 9.40% - 14.20% | 11.80% |
| Tax rate | 2.00% - 4.90% | 3.45% |
| Cost of debt | 7.00% - 50.60% | 28.80% |
| WACC | 7.4% - 41.5% | 24.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.21 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 14.20% |
| Tax rate | 2.00% | 4.90% |
| Debt/Equity ratio | 4.15 | 4.15 |
| Cost of debt | 7.00% | 50.60% |
| After-tax WACC | 7.4% | 41.5% |
| Selected WACC | 24.4% | |