NI
NiSource Inc
Price:  
26.13 
USD
Volume:  
8,292,879.00
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 5.8%.

The Cost of Equity of NiSource Inc (NI) is 7.85%.
The Cost of Debt of NiSource Inc (NI) is 4.60%.

Range Selected
Cost of equity 6.80% - 8.90% 7.85%
Tax rate 17.20% - 20.10% 18.65%
Cost of debt 4.00% - 5.20% 4.60%
WACC 5.1% - 6.6% 5.8%
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 0.64 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 8.90%
Tax rate 17.20% 20.10%
Debt/Equity ratio 0.97 0.97
Cost of debt 4.00% 5.20%
After-tax WACC 5.1% 6.6%
Selected WACC 5.8%