HNI
HNI Corp
Price:  
43.35 
USD
Volume:  
232,928.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HNI WACC - Weighted Average Cost of Capital

The WACC of HNI Corp (HNI) is 8.2%.

The Cost of Equity of HNI Corp (HNI) is 9.10%.
The Cost of Debt of HNI Corp (HNI) is 5.85%.

Range Selected
Cost of equity 7.90% - 10.30% 9.10%
Tax rate 22.80% - 23.20% 23.00%
Cost of debt 5.20% - 6.50% 5.85%
WACC 7.2% - 9.3% 8.2%
WACC

HNI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.87 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.30%
Tax rate 22.80% 23.20%
Debt/Equity ratio 0.22 0.22
Cost of debt 5.20% 6.50%
After-tax WACC 7.2% 9.3%
Selected WACC 8.2%