The WACC of Navient Corp (NAVI) is 10.8%.
| Range | Selected | |
| Cost of equity | 12.30% - 22.90% | 17.60% |
| Tax rate | 23.10% - 23.90% | 23.50% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 3.3% - 18.3% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.84 | 3.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.30% | 22.90% |
| Tax rate | 23.10% | 23.90% |
| Debt/Equity ratio | 39.4 | 39.4 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 3.3% | 18.3% |
| Selected WACC | 10.8% | |