NAPA
Duckhorn Portfolio Inc
Price:  
11.09 
USD
Volume:  
1,887,671.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAPA WACC - Weighted Average Cost of Capital

The WACC of Duckhorn Portfolio Inc (NAPA) is 6.3%.

The Cost of Equity of Duckhorn Portfolio Inc (NAPA) is 6.90%.
The Cost of Debt of Duckhorn Portfolio Inc (NAPA) is 4.80%.

Range Selected
Cost of equity 5.50% - 8.30% 6.90%
Tax rate 26.90% - 27.10% 27.00%
Cost of debt 4.50% - 5.10% 4.80%
WACC 5.1% - 7.6% 6.3%
WACC

NAPA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.36 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.30%
Tax rate 26.90% 27.10%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.50% 5.10%
After-tax WACC 5.1% 7.6%
Selected WACC 6.3%