The WACC of National Cinemedia Inc (NCMI) is 8.9%.
Range | Selected | |
Cost of equity | 7.50% - 10.30% | 8.90% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 4.70% - 7.00% | 5.85% |
WACC | 7.5% - 10.2% | 8.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.8 | 0.97 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.50% | 10.30% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 0.02 | 0.02 |
Cost of debt | 4.70% | 7.00% |
After-tax WACC | 7.5% | 10.2% |
Selected WACC | 8.9% | |