The WACC of HNI Corp (HNI) is 8.7%.
Range | Selected | |
Cost of equity | 8.20% - 10.80% | 9.50% |
Tax rate | 22.80% - 23.20% | 23.00% |
Cost of debt | 4.80% - 6.50% | 5.65% |
WACC | 7.5% - 10.0% | 8.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.94 | 1.07 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.20% | 10.80% |
Tax rate | 22.80% | 23.20% |
Debt/Equity ratio | 0.18 | 0.18 |
Cost of debt | 4.80% | 6.50% |
After-tax WACC | 7.5% | 10.0% |
Selected WACC | 8.7% | |