NAVI
Navient Corp
Price:  
14.47 
USD
Volume:  
803,544.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAVI WACC - Weighted Average Cost of Capital

The WACC of Navient Corp (NAVI) is 9.5%.

The Cost of Equity of Navient Corp (NAVI) is 19.75%.
The Cost of Debt of Navient Corp (NAVI) is 11.95%.

Range Selected
Cost of equity 13.00% - 26.50% 19.75%
Tax rate 22.30% - 22.90% 22.60%
Cost of debt 4.00% - 19.90% 11.95%
WACC 3.4% - 15.6% 9.5%
WACC

NAVI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.98 3.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.00% 26.50%
Tax rate 22.30% 22.90%
Debt/Equity ratio 35.81 35.81
Cost of debt 4.00% 19.90%
After-tax WACC 3.4% 15.6%
Selected WACC 9.5%