HOG
Harley-Davidson Inc
Price:  
37.74 
USD
Volume:  
2,176,685.00
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 7.3%.

The Cost of Equity of Harley-Davidson Inc (HOG) is 11.65%.
The Cost of Debt of Harley-Davidson Inc (HOG) is 5.50%.

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%
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 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%