NSC
Norfolk Southern Corp
Price:  
224.71 
USD
Volume:  
901,638.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSC WACC - Weighted Average Cost of Capital

The WACC of Norfolk Southern Corp (NSC) is 7.3%.

The Cost of Equity of Norfolk Southern Corp (NSC) is 8.40%.
The Cost of Debt of Norfolk Southern Corp (NSC) is 5.00%.

Range Selected
Cost of equity 6.50% - 10.30% 8.40%
Tax rate 21.10% - 21.60% 21.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 8.7% 7.3%
WACC

NSC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.57 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.30%
Tax rate 21.10% 21.60%
Debt/Equity ratio 0.33 0.33
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 8.7%
Selected WACC 7.3%