CCNE
CNB Financial Corp
Price:  
23.68 
USD
Volume:  
100,873.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCNE WACC - Weighted Average Cost of Capital

The WACC of CNB Financial Corp (CCNE) is 8.2%.

The Cost of Equity of CNB Financial Corp (CCNE) is 9.20%.
The Cost of Debt of CNB Financial Corp (CCNE) is 5.00%.

Range Selected
Cost of equity 8.00% - 10.40% 9.20%
Tax rate 18.80% - 19.10% 18.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 9.1% 8.2%
WACC

CCNE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.40%
Tax rate 18.80% 19.10%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 9.1%
Selected WACC 8.2%

CCNE's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CCNE:

cost_of_equity (9.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.9) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.