The WACC of NAPCO Security Technologies Inc (NSSC) is 6.9%.
Range | Selected | |
Cost of equity | 8.50% - 11.20% | 9.85% |
Tax rate | 12.50% - 13.50% | 13.00% |
Cost of debt | 4.50% - 4.50% | 4.50% |
WACC | 6.2% - 7.5% | 6.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.01 | 1.13 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.50% | 11.20% |
Tax rate | 12.50% | 13.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.50% | 4.50% |
After-tax WACC | 6.2% | 7.5% |
Selected WACC | 6.9% | |