The WACC of Harley-Davidson Inc (HOG) is 7.3%.
Range | Selected | |
Cost of equity | 9.10% - 14.20% | 11.65% |
Tax rate | 20.60% - 22.00% | 21.30% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 5.6% - 9.0% | 7.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.13 | 1.66 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.10% | 14.20% |
Tax rate | 20.60% | 22.00% |
Debt/Equity ratio | 1.48 | 1.48 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 5.6% | 9.0% |
Selected WACC | 7.3% | |