The WACC of Nicolet Bankshares Inc (NCBS) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.70% | 7.65% |
| Tax rate | 24.90% - 25.30% | 25.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.82 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.70% |
| Tax rate | 24.90% | 25.30% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 7.9% |
| Selected WACC | 7.1% | |