NGVC
Natural Grocers By Vitamin Cottage Inc
Price:  
21.32 
USD
Volume:  
55,739.00
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 6.1%.

The Cost of Equity of Natural Grocers By Vitamin Cottage Inc (NGVC) is 6.40%.
The Cost of Debt of Natural Grocers By Vitamin Cottage Inc (NGVC) is 4.30%.

Range Selected
Cost of equity 5.40% - 7.40% 6.40%
Tax rate 20.80% - 21.50% 21.15%
Cost of debt 4.00% - 4.60% 4.30%
WACC 5.2% - 7.0% 6.1%
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 0.33 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.40%
Tax rate 20.80% 21.50%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.00% 4.60%
After-tax WACC 5.2% 7.0%
Selected WACC 6.1%