The WACC of National Bank Holdings Corp (NBHC) is 7.3%.
Range | Selected | |
Cost of equity | 6.60% - 8.40% | 7.50% |
Tax rate | 18.10% - 18.80% | 18.45% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.4% - 8.2% | 7.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.58 | 0.63 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 8.40% |
Tax rate | 18.10% | 18.80% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.4% | 8.2% |
Selected WACC | 7.3% | |