NIO
NIO Inc
Price:  
4.59 
USD
Volume:  
54,752,710.00
China | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NIO WACC - Weighted Average Cost of Capital

The WACC of NIO Inc (NIO) is 8.0%.

The Cost of Equity of NIO Inc (NIO) is 8.85%.
The Cost of Debt of NIO Inc (NIO) is 5.50%.

Range Selected
Cost of equity 7.40% - 10.30% 8.85%
Tax rate 0.30% - 0.70% 0.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.6% - 9.5% 8.0%
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 0.76 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.30%
Tax rate 0.30% 0.70%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.00% 7.00%
After-tax WACC 6.6% 9.5%
Selected WACC 8.0%