The WACC of Natural Grocers By Vitamin Cottage Inc (NGVC) is 6.3%.
Range | Selected | |
Cost of equity | 5.40% - 7.80% | 6.60% |
Tax rate | 20.80% - 21.50% | 21.15% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 5.2% - 7.4% | 6.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.34 | 0.53 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.40% | 7.80% |
Tax rate | 20.80% | 21.50% |
Debt/Equity ratio | 0.1 | 0.1 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 5.2% | 7.4% |
Selected WACC | 6.3% | |