Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Hillman SolutionsFRA:8020 -1.26%73 WACC % is 8.72% as of Jul. 25, 2026, which is 4% below its 10-year median of 9.04. GuruFocus rates FRA:8020 with a GF Score™ of 73/100 and a GF Value™ of €8.21. The stock has 3 warning signs investors should review. Among 3,090 Industrial Products companies, Hillman Solutions ranks better than 53.04% on this metric.
As of today (2026-07-25), Hillman Solutions's weighted average cost of capital is 8.72%%. Hillman Solutions's ROIC % is 3.54% (calculated using TTM income statement data).
Hillman Solutions earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
Hillman Solutions (FRA:8020) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Hillman Solutions's weighted average cost of capital is 8.72%%. Hillman Solutions's ROIC % is 3.54% (calculated using TTM income statement data).
Hillman Solutions earns returns that do not match up to its cost of capital. It will destroy value as it grows.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Hillman Solutions WACC % Historical Data
* Premium members only.
The historical data trend for Hillman Solutions's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Tools & Accessories subindustry, Hillman Solutions's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Hillman Solutions WACC % vs Industrial Products Industry
For the Industrial Products industry and Industrials sector, Hillman Solutions's WACC % distribution charts can be found below:
* The bar in red indicates where Hillman Solutions's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Hillman Solutions's market capitalization (E) is €1374.603 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Hillman Solutions's latest one-year quarterly average Book Value of Debt (D) is €689.6496 Mil.
a) weight of equity = E / (E + D) = 1374.603 / (1374.603 + 689.6496) = 0.6659
b) weight of debt = D / (E + D) = 689.6496 / (1374.603 + 689.6496) = 0.3341
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.681%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Hillman Solutions's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.681% + 1 * 6% = 10.681%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Hillman Solutions's interest expense (positive number) was €47.274 Mil. Its total Book Value of Debt (D) is €689.6496 Mil.
Cost of Debt = 47.274 / 689.6496 = 6.8548%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 13.095 / 43.853 = 29.86%.
Hillman Solutions's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.6659
*
10.681%
+
0.3341
*
6.8548%
*
(1 - 29.86%)
=
8.72%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Hillman Solutions (FRA:8020) has a WACC % of 8.72% as of Jul. 25, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Hillman Solutions and its competitors. This is near median its historical median of 9.04. Over the past decade, Hillman Solutions' WACC % has ranged from 6.37 to 13.33. According to the industry distribution chart, Hillman Solutions ranks #1451 out of 3090 companies in the Industrial Products industry, placing it in the top 47%.
Is Hillman Solutions' WACC % too high?
Hillman Solutions' current WACC % of 8.72% is near median its 10-year median of 9.04. Over the past 10 years, this metric has ranged from a low of 6.37 to a high of 13.33. The Industrial Products industry median WACC % is 9.69. Hillman Solutions' value of 8.72% is 10% below this industry median. Based on the distribution chart, Hillman Solutions ranks #1451 out of 3090 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Hillman Solutions has a GF Score™ of 73/100, reflecting its overall financial health beyond just this single metric.
How does Hillman Solutions' WACC % compare to KMT and QEPC?
According to the Industrial Products industry distribution chart, Hillman Solutions ranks #1451 out of 3090 companies for WACC %. This puts Hillman Solutions in the upper half of its industry. The industry median WACC % is 9.69. Hillman Solutions' value of 8.72% is 10% below this benchmark. Historically, Hillman Solutions' own WACC % has ranged from 6.37 to 13.33 over the past decade. While the company's 10-year median is 9.04 vs. the industry median of 9.69, Hillman Solutions has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Industrial Products company?
The median WACC % among Industrial Products companies is 9.69, based on 3,090 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Hillman Solutions's current WACC % of 8.72% is 10% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Hillman Solutions and its competitors. For the Industrial Products industry, the median WACC % is 9.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Hillman Solutions's current WACC % is 8.72%, which is near median its own 10-year median of 9.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hillman Solutions stock overvalued right now?
Hillman Solutions (FRA:8020) has a current WACC % of 8.72%. The stock's GF Value™ is €8.21, compared to a current price of €6.67 — trading 18.8% below its estimated fair value. The current WACC % is 8.72%, which is near median its 10-year median of 9.04 and 10% below the Industrial Products industry median of 9.69. Hillman Solutions' overall GF Score™ is 73/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Hillman Solutions (FRA:8020), the current WACC % is 8.72% as of Jul. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Hillman Solutions (FRA:8020) Overvalued in 2026?
Based on GuruFocus' analysis, Hillman Solutions stock appears to be undervalued.
The current stock price of €6.67 is trading 18.8% below its estimated GF Value™ of €8.21.
Key valuation signals for FRA:8020:
WACC %: 8.72% (near median its 10-year median of 9.04)
GF Value™: €8.21 vs. price of €6.67 (18.8% below fair value)
Industry Position: 10% below the Industrial Products median (#1451 of 3090)
No single metric tells the full story. See the FRA:8020 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Hillman Solutions Corp is a provider of hardware-related products and related merchandising services to retail markets in North America. The company sells its products to hardware stores, home centers, mass merchants, pet supply stores, and other retail outlets. Its product lines include thousands of small parts such as fasteners and related hardware items; threaded rod and metal shapes; keys and accessories; builder's hardware; personal protective equipment, such as gloves and eye-wear; and identification items, such as tags and letters, numbers, and signs. The segments of the company are Hardware and Protective Solutions, which is the key revenue-generating segment; Robotics and Digital Solutions; and Canada. It has a business presence in the U.S, Canada and Mexico.
73GF Score
Get the complete analysis for FRA:8020
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
FRA:8020 has been successfully added to your 
