HA
Hawaiian Holdings Inc
Price:  
18.00 
USD
Volume:  
12,917,174.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HA WACC - Weighted Average Cost of Capital

The WACC of Hawaiian Holdings Inc (HA) is 7.2%.

The Cost of Equity of Hawaiian Holdings Inc (HA) is 12.05%.
The Cost of Debt of Hawaiian Holdings Inc (HA) is 5.85%.

Range Selected
Cost of equity 10.30% - 13.80% 12.05%
Tax rate 21.40% - 23.80% 22.60%
Cost of debt 4.70% - 7.00% 5.85%
WACC 6.1% - 8.4% 7.2%
WACC

HA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.4 1.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.30% 13.80%
Tax rate 21.40% 23.80%
Debt/Equity ratio 1.76 1.76
Cost of debt 4.70% 7.00%
After-tax WACC 6.1% 8.4%
Selected WACC 7.2%