The WACC of Navient Corp (NAVI) is 10.9%.
Range | Selected | |
Cost of equity | 9.30% - 19.10% | 14.20% |
Tax rate | 22.30% - 22.90% | 22.60% |
Cost of debt | 4.00% - 23.90% | 13.95% |
WACC | 3.3% - 18.4% | 10.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.17 | 2.54 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.30% | 19.10% |
Tax rate | 22.30% | 22.90% |
Debt/Equity ratio | 30.44 | 30.44 |
Cost of debt | 4.00% | 23.90% |
After-tax WACC | 3.3% | 18.4% |
Selected WACC | 10.9% | |