The WACC of Noodles & Co (NDLS) is 13.4%.
Range | Selected | |
Cost of equity | 10.30% - 13.80% | 12.05% |
Tax rate | 0.40% - 1.30% | 0.85% |
Cost of debt | 5.50% - 23.90% | 14.70% |
WACC | 7.7% - 19.1% | 13.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.4 | 1.6 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.30% | 13.80% |
Tax rate | 0.40% | 1.30% |
Debt/Equity ratio | 1.17 | 1.17 |
Cost of debt | 5.50% | 23.90% |
After-tax WACC | 7.7% | 19.1% |
Selected WACC | 13.4% | |