NAVI
Navient Corp
Price:  
14.86 
USD
Volume:  
547,208.00
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 10.8%.

The Cost of Equity of Navient Corp (NAVI) is 10.85%.
The Cost of Debt of Navient Corp (NAVI) is 13.95%.

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%
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 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%