The WACC of Navient Corp (NAVI) is 10.7%.
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% |
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% | |