HFWA
Heritage Financial Corp
Price:  
18.16 
USD
Volume:  
225,495.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HFWA WACC - Weighted Average Cost of Capital

The WACC of Heritage Financial Corp (HFWA) is 9.5%.

The Cost of Equity of Heritage Financial Corp (HFWA) is 10.10%.
The Cost of Debt of Heritage Financial Corp (HFWA) is 5.00%.

Range Selected
Cost of equity 8.80% - 11.40% 10.10%
Tax rate 16.10% - 17.10% 16.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.4% - 10.7% 9.5%
WACC

HFWA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.07 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.40%
Tax rate 16.10% 17.10%
Debt/Equity ratio 0.11 0.11
Cost of debt 5.00% 5.00%
After-tax WACC 8.4% 10.7%
Selected WACC 9.5%