HLIT
Harmonic Inc
Price:  
13.32 
USD
Volume:  
1,233,944.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HLIT WACC - Weighted Average Cost of Capital

The WACC of Harmonic Inc (HLIT) is 7.3%.

The Cost of Equity of Harmonic Inc (HLIT) is 7.40%.
The Cost of Debt of Harmonic Inc (HLIT) is 9.80%.

Range Selected
Cost of equity 5.90% - 8.90% 7.40%
Tax rate 26.70% - 41.80% 34.25%
Cost of debt 4.00% - 15.60% 9.80%
WACC 5.6% - 8.9% 7.3%
WACC

HLIT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.44 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.90%
Tax rate 26.70% 41.80%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 15.60%
After-tax WACC 5.6% 8.9%
Selected WACC 7.3%