NMIH
NMI Holdings Inc
Price:  
37.92 
USD
Volume:  
473,599.00
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 8.3%.

The Cost of Equity of NMI Holdings Inc (NMIH) is 8.80%.
The Cost of Debt of NMI Holdings Inc (NMIH) is 5.00%.

Range Selected
Cost of equity 7.60% - 10.00% 8.80%
Tax rate 21.70% - 22.00% 21.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.2% - 9.3% 8.3%
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 0.82 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.00%
Tax rate 21.70% 22.00%
Debt/Equity ratio 0.13 0.13
Cost of debt 5.00% 5.00%
After-tax WACC 7.2% 9.3%
Selected WACC 8.3%