HOG
Harley-Davidson Inc
Price:  
35.16 
USD
Volume:  
937,898.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HOG WACC - Weighted Average Cost of Capital

The WACC of Harley-Davidson Inc (HOG) is 6.9%.

The Cost of Equity of Harley-Davidson Inc (HOG) is 10.30%.
The Cost of Debt of Harley-Davidson Inc (HOG) is 5.85%.

Range Selected
Cost of equity 7.80% - 12.80% 10.30%
Tax rate 20.60% - 22.00% 21.30%
Cost of debt 4.00% - 7.70% 5.85%
WACC 5.0% - 8.7% 6.9%
WACC

HOG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.86 1.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 12.80%
Tax rate 20.60% 22.00%
Debt/Equity ratio 1.5 1.5
Cost of debt 4.00% 7.70%
After-tax WACC 5.0% 8.7%
Selected WACC 6.9%