The WACC of NI Holdings Inc (NODK) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.60% | 7.55% |
| Tax rate | 22.00% - 23.90% | 22.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.57 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.60% |
| Tax rate | 22.00% | 23.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 8.6% |
| Selected WACC | 7.5% | |