The WACC of HarborOne Bancorp Inc (HONE) is 7.2%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.80% | 10.60% |
| Tax rate | 24.80% - 26.50% | 25.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 7.7% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.2 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.80% |
| Tax rate | 24.80% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 7.7% |
| Selected WACC | 7.2% | |