The WACC of National Bank Holdings Corp (NBHC) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.50% | 7.65% |
| Tax rate | 18.10% - 18.80% | 18.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.63 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.50% |
| Tax rate | 18.10% | 18.80% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.3% |
| Selected WACC | 7.5% | |