The WACC of Navient Corp (NAVI) is 10.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 15.00% | 10.85% |
| Tax rate | 22.30% - 22.90% | 22.60% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 3.2% - 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 | 0.61 | 1.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 15.00% |
| Tax rate | 22.30% | 22.90% |
| Debt/Equity ratio | 35.46 | 35.46 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 3.2% | 18.3% |
| Selected WACC | 10.8% | |