HRTG
Heritage Insurance Holdings Inc
Price:  
7.20 
USD
Volume:  
200,670.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRTG WACC - Weighted Average Cost of Capital

The WACC of Heritage Insurance Holdings Inc (HRTG) is 6.8%.

The Cost of Equity of Heritage Insurance Holdings Inc (HRTG) is 8.50%.
The Cost of Debt of Heritage Insurance Holdings Inc (HRTG) is 5.00%.

Range Selected
Cost of equity 7.00% - 10.00% 8.50%
Tax rate 10.60% - 19.80% 15.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.7% 6.8%
WACC

HRTG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.00%
Tax rate 10.60% 19.80%
Debt/Equity ratio 0.64 0.64
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.7%
Selected WACC 6.8%