EYE
National Vision Holdings Inc
Price:  
12.05 
USD
Volume:  
1,481,932.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EYE WACC - Weighted Average Cost of Capital

The WACC of National Vision Holdings Inc (EYE) is 8.1%.

The Cost of Equity of National Vision Holdings Inc (EYE) is 10.15%.
The Cost of Debt of National Vision Holdings Inc (EYE) is 4.45%.

Range Selected
Cost of equity 8.60% - 11.70% 10.15%
Tax rate 7.20% - 10.20% 8.70%
Cost of debt 4.00% - 4.90% 4.45%
WACC 6.9% - 9.2% 8.1%
WACC

EYE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.02 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.70%
Tax rate 7.20% 10.20%
Debt/Equity ratio 0.52 0.52
Cost of debt 4.00% 4.90%
After-tax WACC 6.9% 9.2%
Selected WACC 8.1%