The WACC of Hilton Grand Vacations Inc (HGV) is 7.2%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.20% | 10.00% |
| Tax rate | 29.50% - 32.00% | 30.75% |
| Cost of debt | 5.10% - 9.10% | 7.10% |
| WACC | 6.0% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.07 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.20% |
| Tax rate | 29.50% | 32.00% |
| Debt/Equity ratio | 1.17 | 1.17 |
| Cost of debt | 5.10% | 9.10% |
| After-tax WACC | 6.0% | 8.5% |
| Selected WACC | 7.2% | |