NTB
Bank of N.T. Butterfield & Son Ltd
Price:  
37.96 
USD
Volume:  
176,676.00
Bermuda | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTB WACC - Weighted Average Cost of Capital

The WACC of Bank of N.T. Butterfield & Son Ltd (NTB) is 6.6%.

The Cost of Equity of Bank of N.T. Butterfield & Son Ltd (NTB) is 6.85%.
The Cost of Debt of Bank of N.T. Butterfield & Son Ltd (NTB) is 5.00%.

Range Selected
Cost of equity 5.80% - 7.90% 6.85%
Tax rate 1.70% - 1.80% 1.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 7.6% 6.6%
WACC

NTB WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.41 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.90%
Tax rate 1.70% 1.80%
Debt/Equity ratio 0.12 0.12
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 7.6%
Selected WACC 6.6%