NRG
NRG Energy Inc
Price:  
94.98 
USD
Volume:  
1,180,730.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRG WACC - Weighted Average Cost of Capital

The WACC of NRG Energy Inc (NRG) is 5.7%.

The Cost of Equity of NRG Energy Inc (NRG) is 5.85%.
The Cost of Debt of NRG Energy Inc (NRG) is 7.35%.

Range Selected
Cost of equity 5.00% - 6.70% 5.85%
Tax rate 25.30% - 29.10% 27.20%
Cost of debt 5.60% - 9.10% 7.35%
WACC 4.7% - 6.6% 5.7%
WACC

NRG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.24 0.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.00% 6.70%
Tax rate 25.30% 29.10%
Debt/Equity ratio 0.53 0.53
Cost of debt 5.60% 9.10%
After-tax WACC 4.7% 6.6%
Selected WACC 5.7%