NTRS
Northern Trust Corp
Price:  
82.66 
USD
Volume:  
1,278,691.00
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 9.2%.

The Cost of Equity of Northern Trust Corp (NTRS) is 19.90%.
The Cost of Debt of Northern Trust Corp (NTRS) is 10.35%.

Range Selected
Cost of equity 14.30% - 25.50% 19.90%
Tax rate 23.90% - 24.40% 24.15%
Cost of debt 4.00% - 16.70% 10.35%
WACC 4.3% - 14.1% 9.2%
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 2.27 3.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 14.30% 25.50%
Tax rate 23.90% 24.40%
Debt/Equity ratio 7.98 7.98
Cost of debt 4.00% 16.70%
After-tax WACC 4.3% 14.1%
Selected WACC 9.2%