The WACC of NI Holdings Inc (NODK) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.30% - 10.00% | 8.15% |
| Tax rate | 22.00% - 22.30% | 22.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 10.00% |
| Tax rate | 22.00% | 22.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.0% |
| Selected WACC | 6.0% | |