The WACC of Harmonic Inc (HLIT) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.90% | 7.95% |
| Tax rate | 26.70% - 41.80% | 34.25% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 5.8% - 9.2% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.90% |
| Tax rate | 26.70% | 41.80% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 5.8% | 9.2% |
| Selected WACC | 7.5% | |