The WACC of NBT Bancorp Inc (NBTB) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.70% | 8.60% |
| Tax rate | 22.40% - 22.50% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.70% |
| Tax rate | 22.40% | 22.50% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.5% |
| Selected WACC | 7.6% | |