The WACC of National Beverage Corp (FIZZ) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.10% | 7.45% |
| Tax rate | 23.50% - 23.70% | 23.60% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 4.7% - 6.3% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.42 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.10% |
| Tax rate | 23.50% | 23.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 4.7% | 6.3% |
| Selected WACC | 5.5% | |