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