The WACC of Harmonic Inc (HLIT) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.70% - 9.60% | 7.65% |
| Tax rate | 26.70% - 41.80% | 34.25% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 5.4% - 9.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.39 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 9.60% |
| Tax rate | 26.70% | 41.80% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 5.4% | 9.1% |
| Selected WACC | 7.3% | |