The WACC of NIO Inc (NIO) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.60% | 9.10% |
| Tax rate | 0.30% - 0.70% | 0.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.7% - 9.7% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.60% |
| Tax rate | 0.30% | 0.70% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.7% | 9.7% |
| Selected WACC | 8.2% | |