NBHC
National Bank Holdings Corp
Price:  
36.96 
USD
Volume:  
187,525.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBHC WACC - Weighted Average Cost of Capital

The WACC of National Bank Holdings Corp (NBHC) is 7.7%.

The Cost of Equity of National Bank Holdings Corp (NBHC) is 7.85%.
The Cost of Debt of National Bank Holdings Corp (NBHC) is 5.00%.

Range Selected
Cost of equity 6.90% - 8.80% 7.85%
Tax rate 18.10% - 18.80% 18.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.6% 7.7%
WACC

NBHC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.65 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 8.80%
Tax rate 18.10% 18.80%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.6%
Selected WACC 7.7%