The WACC of Harley-Davidson Inc (HOG) is 6.5%.
Range | Selected | |
Cost of equity | 8.00% - 12.00% | 10.00% |
Tax rate | 20.60% - 22.00% | 21.30% |
Cost of debt | 4.00% - 7.50% | 5.75% |
WACC | 5.0% - 8.1% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.91 | 1.27 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.00% | 12.00% |
Tax rate | 20.60% | 22.00% |
Debt/Equity ratio | 1.69 | 1.69 |
Cost of debt | 4.00% | 7.50% |
After-tax WACC | 5.0% | 8.1% |
Selected WACC | 6.5% | |