NRK WACC - Weighted Average Cost of Capital
The WACC of Nuveen New York AMT-Free Quality Municipal Income Fund (NRK) is 8.4%.
| Range | Selected | |
| Cost of equity | 10.1% - 12.5% | 11.3% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 4.0% - 9.1% | 6.55% |
| WACC | 6.9% - 9.9% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.36 | 1.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.1% | 12.5% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.0% | 9.1% |
| After-tax WACC | 6.9% | 9.9% |
| Selected WACC | 8.4% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| NRK | Nuveen New York AMT-Free Quality Municipal Income Fund | 0.81 | 3.55 | 2.23 |
| APSG | Apollo Strategic Growth Capital | 0.01 | 0.96 | 0.96 |
| THCBU | Tuscan Holdings Corp | 0 | 0.98 | 0.98 |
| Low | High | |
| Unlevered beta | 0.98 | 1.23 |
| Relevered beta | 1.54 | 1.55 |
| Adjusted relevered beta | 1.36 | 1.37 |
NRK's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NRK:
cost_of_equity (11.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.36) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.