ESNT
Essent Group Ltd
Price:  
53.39 
USD
Volume:  
494,122.00
Bermuda | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESNT WACC - Weighted Average Cost of Capital

The WACC of Essent Group Ltd (ESNT) is 8.8%.

The Cost of Equity of Essent Group Ltd (ESNT) is 9.15%.
The Cost of Debt of Essent Group Ltd (ESNT) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.40% 9.15%
Tax rate 15.70% - 15.80% 15.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 10.0% 8.8%
WACC

ESNT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.87 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.40%
Tax rate 15.70% 15.80%
Debt/Equity ratio 0.07 0.07
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 10.0%
Selected WACC 8.8%