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