HRTG
Heritage Insurance Holdings Inc
Price:  
7.13 
USD
Volume:  
410,822.00
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 6.4%.

The Cost of Equity of Heritage Insurance Holdings Inc (HRTG) is 8.20%.
The Cost of Debt of Heritage Insurance Holdings Inc (HRTG) is 5.00%.

Range Selected
Cost of equity 7.10% - 9.30% 8.20%
Tax rate 21.00% - 30.20% 25.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 6.9% 6.4%
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 0.7 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.30%
Tax rate 21.00% 30.20%
Debt/Equity ratio 0.7 0.7
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 6.9%
Selected WACC 6.4%