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