NRZ
New Residential Investment Corp
Price:  
10.89 
USD
Volume:  
5,091,770.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRZ WACC - Weighted Average Cost of Capital

The WACC of New Residential Investment Corp (NRZ) is 5.6%.

The Cost of Equity of New Residential Investment Corp (NRZ) is 11.65%.
The Cost of Debt of New Residential Investment Corp (NRZ) is 5.00%.

Range Selected
Cost of equity 9.90% - 13.40% 11.65%
Tax rate 13.40% - 17.60% 15.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 5.9% 5.6%
WACC

NRZ WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 1.14 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.90% 13.40%
Tax rate 13.40% 17.60%
Debt/Equity ratio 4.31 4.31
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 5.9%
Selected WACC 5.6%

NRZ'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 NRZ:

cost_of_equity (11.65%) = risk_free_rate (4.45%) + equity_risk_premium (5.50%) * adjusted_beta (1.14) + 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.