NAVI
Navient Corp
Price:  
13.89 
USD
Volume:  
494,406.00
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 10.7%.

The Cost of Equity of Navient Corp (NAVI) is 14.65%.
The Cost of Debt of Navient Corp (NAVI) is 13.95%.

Range Selected
Cost of equity 9.00% - 20.30% 14.65%
Tax rate 23.10% - 23.90% 23.50%
Cost of debt 4.00% - 23.90% 13.95%
WACC 3.2% - 18.2% 10.7%
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 1.11 2.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 20.30%
Tax rate 23.10% 23.90%
Debt/Equity ratio 33.77 33.77
Cost of debt 4.00% 23.90%
After-tax WACC 3.2% 18.2%
Selected WACC 10.7%