NI
NiSource Inc
Price:  
39.68 
USD
Volume:  
4,945,375.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NiSource WACC - Weighted Average Cost of Capital

The WACC of NiSource Inc (NI) is 5.7%.

The Cost of Equity of NiSource Inc (NI) is 7.20%.
The Cost of Debt of NiSource Inc (NI) is 4.45%.

Range Selected
Cost of equity 6.30% - 8.10% 7.20%
Tax rate 17.20% - 20.10% 18.65%
Cost of debt 4.00% - 4.90% 4.45%
WACC 5.0% - 6.3% 5.7%
WACC

NiSource WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.53 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.10%
Tax rate 17.20% 20.10%
Debt/Equity ratio 0.76 0.76
Cost of debt 4.00% 4.90%
After-tax WACC 5.0% 6.3%
Selected WACC 5.7%