The WACC of Heritage Commerce Corp (HTBK) is 7.5%.
Range | Selected | |
Cost of equity | 6.40% - 9.00% | 7.70% |
Tax rate | 28.20% - 28.40% | 28.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.2% - 8.7% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.55 | 0.73 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.40% | 9.00% |
Tax rate | 28.20% | 28.40% |
Debt/Equity ratio | 0.06 | 0.06 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.2% | 8.7% |
Selected WACC | 7.5% | |