NGVC
Natural Grocers By Vitamin Cottage Inc
Price:  
41.50 
USD
Volume:  
90,639.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NGVC WACC - Weighted Average Cost of Capital

The WACC of Natural Grocers By Vitamin Cottage Inc (NGVC) is 7.0%.

The Cost of Equity of Natural Grocers By Vitamin Cottage Inc (NGVC) is 7.20%.
The Cost of Debt of Natural Grocers By Vitamin Cottage Inc (NGVC) is 4.60%.

Range Selected
Cost of equity 6.20% - 8.20% 7.20%
Tax rate 20.90% - 21.50% 21.20%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.1% - 8.0% 7.0%
WACC

NGVC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.5 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.20%
Tax rate 20.90% 21.50%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.60% 4.60%
After-tax WACC 6.1% 8.0%
Selected WACC 7.0%