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