The WACC of Nelnet Inc (NNI) is 9.9%.
Range | Selected | |
Cost of equity | 5.90% - 8.40% | 7.15% |
Tax rate | 22.30% - 22.70% | 22.50% |
Cost of debt | 4.00% - 23.90% | 13.95% |
WACC | 3.8% - 15.9% | 9.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.44 | 0.63 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.90% | 8.40% |
Tax rate | 22.30% | 22.70% |
Debt/Equity ratio | 2.99 | 2.99 |
Cost of debt | 4.00% | 23.90% |
After-tax WACC | 3.8% | 15.9% |
Selected WACC | 9.9% | |