NLS
Nautilus Inc
Price:  
0.82 
USD
Volume:  
270,875.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NLS WACC - Weighted Average Cost of Capital

The WACC of Nautilus Inc (NLS) is 7.4%.

The Cost of Equity of Nautilus Inc (NLS) is 9.60%.
The Cost of Debt of Nautilus Inc (NLS) is 6.20%.

Range Selected
Cost of equity 7.90% - 11.30% 9.60%
Tax rate 13.90% - 18.00% 15.95%
Cost of debt 5.40% - 7.00% 6.20%
WACC 6.3% - 8.6% 7.4%
WACC

NLS WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.75 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.30%
Tax rate 13.90% 18.00%
Debt/Equity ratio 0.96 0.96
Cost of debt 5.40% 7.00%
After-tax WACC 6.3% 8.6%
Selected WACC 7.4%