NMIH
NMI Holdings Inc
Price:  
32.57 
USD
Volume:  
397,978.00
United States | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NMIH WACC - Weighted Average Cost of Capital

The WACC of NMI Holdings Inc (NMIH) is 9.2%.

The Cost of Equity of NMI Holdings Inc (NMIH) is 10.00%.
The Cost of Debt of NMI Holdings Inc (NMIH) is 5.00%.

Range Selected
Cost of equity 8.60% - 11.40% 10.00%
Tax rate 21.70% - 22.00% 21.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 10.5% 9.2%
WACC

NMIH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.03 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.40%
Tax rate 21.70% 22.00%
Debt/Equity ratio 0.14 0.14
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 10.5%
Selected WACC 9.2%