NBEV
Newage Inc
Price:  
0.09 
USD
Volume:  
49,119,300.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBEV WACC - Weighted Average Cost of Capital

The WACC of Newage Inc (NBEV) is 6.2%.

The Cost of Equity of Newage Inc (NBEV) is 10.05%.
The Cost of Debt of Newage Inc (NBEV) is 5.50%.

Range Selected
Cost of equity 7.80% - 12.30% 10.05%
Tax rate 14.10% - 21.60% 17.85%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.8% - 7.5% 6.2%
WACC

NBEV WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.73 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 12.30%
Tax rate 14.10% 21.60%
Debt/Equity ratio 2.3 2.3
Cost of debt 4.00% 7.00%
After-tax WACC 4.8% 7.5%
Selected WACC 6.2%