HFWA
Heritage Financial Corp
Price:  
16.68 
USD
Volume:  
111,953.00
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 8.8%.

The Cost of Equity of Heritage Financial Corp (HFWA) is 9.00%.
The Cost of Debt of Heritage Financial Corp (HFWA) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.10% 9.00%
Tax rate 16.10% - 17.10% 16.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.8% - 9.9% 8.8%
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 0.88 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.10%
Tax rate 16.10% 17.10%
Debt/Equity ratio 0.04 0.04
Cost of debt 5.00% 5.00%
After-tax WACC 7.8% 9.9%
Selected WACC 8.8%