The WACC of Harley-Davidson Inc (HOG) is 6.7%.
Range | Selected | |
Cost of equity | 9.10% - 13.20% | 11.15% |
Tax rate | 20.60% - 22.00% | 21.30% |
Cost of debt | 4.00% - 7.50% | 5.75% |
WACC | 5.1% - 8.2% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.15 | 1.48 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.10% | 13.20% |
Tax rate | 20.60% | 22.00% |
Debt/Equity ratio | 2.07 | 2.07 |
Cost of debt | 4.00% | 7.50% |
After-tax WACC | 5.1% | 8.2% |
Selected WACC | 6.7% | |