The WACC of Duckhorn Portfolio Inc (NAPA) is 6.1%.
| 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% |
| 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% | |