HE
Hawaiian Electric Industries Inc
Price:  
11.50 
USD
Volume:  
2,309,348.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HE WACC - Weighted Average Cost of Capital

The WACC of Hawaiian Electric Industries Inc (HE) is 5.0%.

The Cost of Equity of Hawaiian Electric Industries Inc (HE) is 9.60%.
The Cost of Debt of Hawaiian Electric Industries Inc (HE) is 4.30%.

Range Selected
Cost of equity 8.00% - 11.20% 9.60%
Tax rate 18.70% - 19.50% 19.10%
Cost of debt 4.00% - 4.60% 4.30%
WACC 4.4% - 5.5% 5.0%
WACC

HE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.20%
Tax rate 18.70% 19.50%
Debt/Equity ratio 3.1 3.1
Cost of debt 4.00% 4.60%
After-tax WACC 4.4% 5.5%
Selected WACC 5.0%