NIO WACC - Weighted Average Cost of Capital

The WACC of NIO Inc (NIO) is 7.7%.

The Cost of Equity of NIO Inc (NIO) is 8.60%.

The Cost of Debt of NIO Inc (NIO) is 5.50%.

	Range	Selected
Cost of equity	7.50% - 9.70%	8.60%
Tax rate	0.30% - 0.70%	0.50%
Cost of debt	4.00% - 7.00%	5.50%
WACC	6.5% - 9.0%	7.7%

WACC

NIO WACC calculation

Category	Low	High

Long-term bond rate	3.9%	4.4%
Equity market risk premium	4.6%	5.6%
Adjusted beta	0.78	0.87

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.50%	9.70%

Tax rate	0.30%	0.70%
Debt/Equity ratio	0.38	0.38
Cost of debt	4.00%	7.00%

After-tax WACC	6.5%	9.0%


Selected WACC	7.7%

NIO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for NIO:

cost_of_equity (8.60%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.78) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.