The WACC of NBT Bancorp Inc (NBTB) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 11.10% | 9.50% |
| Tax rate | 22.40% - 22.50% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.88 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 11.10% |
| Tax rate | 22.40% | 22.50% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.5% |
| Selected WACC | 8.2% | |