NSP
Insperity Inc
Price:  
104.21 
USD
Volume:  
170,201.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NSP WACC - Weighted Average Cost of Capital

The WACC of Insperity Inc (NSP) is 7.8%.

The Cost of Equity of Insperity Inc (NSP) is 8.25%.
The Cost of Debt of Insperity Inc (NSP) is 4.55%.

Range Selected
Cost of equity 7.30% - 9.20% 8.25%
Tax rate 25.30% - 26.50% 25.90%
Cost of debt 4.00% - 5.10% 4.55%
WACC 6.9% - 8.7% 7.8%
WACC

NSP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.74 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.20%
Tax rate 25.30% 26.50%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 5.10%
After-tax WACC 6.9% 8.7%
Selected WACC 7.8%