The WACC of Harmonic Inc (HLIT) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.70% | 7.50% |
| Tax rate | 26.70% - 41.80% | 34.25% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 6.0% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.52 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.70% |
| Tax rate | 26.70% | 41.80% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 6.0% | 8.3% |
| Selected WACC | 7.2% | |