NAPA
Duckhorn Portfolio Inc
Price:  
11.07 
USD
Volume:  
491,672.00
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 6.1%.

The Cost of Equity of Duckhorn Portfolio Inc (NAPA) is 6.60%.
The Cost of Debt of Duckhorn Portfolio Inc (NAPA) is 4.80%.

Range Selected
Cost of equity 5.60% - 7.60% 6.60%
Tax rate 26.90% - 27.10% 27.00%
Cost of debt 4.50% - 5.10% 4.80%
WACC 5.2% - 7.0% 6.1%
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 0.38 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.60%
Tax rate 26.90% 27.10%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.50% 5.10%
After-tax WACC 5.2% 7.0%
Selected WACC 6.1%