The WACC of National Health Investors Inc (NHI) is 6.6%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.50% | 7.60% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 5.8% - 7.5% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.61 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 5.8% | 7.5% |
| Selected WACC | 6.6% | |