HLIT
Harmonic Inc
Price:  
11.58 
USD
Volume:  
1,027,228.00
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 6.6%.

The Cost of Equity of Harmonic Inc (HLIT) is 6.95%.
The Cost of Debt of Harmonic Inc (HLIT) is 5.05%.

Range Selected
Cost of equity 6.00% - 7.90% 6.95%
Tax rate 26.70% - 41.80% 34.25%
Cost of debt 4.00% - 6.10% 5.05%
WACC 5.7% - 7.5% 6.6%
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 0.45 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 7.90%
Tax rate 26.70% 41.80%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 6.10%
After-tax WACC 5.7% 7.5%
Selected WACC 6.6%