The WACC of Navient Corp (NAVI) is 9.5%.
| Range | Selected | |
| Cost of equity | 11.30% - 26.20% | 18.75% |
| Tax rate | 22.30% - 22.90% | 22.60% |
| Cost of debt | 4.00% - 19.90% | 11.95% |
| WACC | 3.3% - 15.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.62 | 3.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 26.20% |
| Tax rate | 22.30% | 22.90% |
| Debt/Equity ratio | 33.47 | 33.47 |
| Cost of debt | 4.00% | 19.90% |
| After-tax WACC | 3.3% | 15.6% |
| Selected WACC | 9.5% | |