NTRS
Northern Trust Corp
Price:  
106.75 
USD
Volume:  
794,847.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTRS WACC - Weighted Average Cost of Capital

The WACC of Northern Trust Corp (NTRS) is 5.3%.

The Cost of Equity of Northern Trust Corp (NTRS) is 12.50%.
The Cost of Debt of Northern Trust Corp (NTRS) is 5.50%.

Range Selected
Cost of equity 8.90% - 16.10% 12.50%
Tax rate 23.90% - 24.40% 24.15%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.8% - 6.7% 5.3%
WACC

NTRS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.09 2
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 16.10%
Tax rate 23.90% 24.40%
Debt/Equity ratio 6.4 6.4
Cost of debt 4.00% 7.00%
After-tax WACC 3.8% 6.7%
Selected WACC 5.3%