HOG
Harley-Davidson Inc
Price:  
33.20 
USD
Volume:  
1,027,773.00
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 6.5%.

The Cost of Equity of Harley-Davidson Inc (HOG) is 10.00%.
The Cost of Debt of Harley-Davidson Inc (HOG) is 5.75%.

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%
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 0.91 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%