The WACC of NBT Bancorp Inc (NBTB) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.50% | 9.15% |
| Tax rate | 22.40% - 22.50% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 9.1% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.85 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.50% |
| Tax rate | 22.40% | 22.50% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 9.1% |
| Selected WACC | 8.0% | |