NTRS
Northern Trust Corp
Price:  
83.51 
USD
Volume:  
803,789.00
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 16.60%.
The Cost of Debt of Northern Trust Corp (NTRS) is 10.95%.

Range Selected
Cost of equity 13.40% - 19.80% 16.60%
Tax rate 23.90% - 24.40% 24.15%
Cost of debt 4.00% - 17.90% 10.95%
WACC 4.2% - 14.2% 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 2.07 2.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.40% 19.80%
Tax rate 23.90% 24.40%
Debt/Equity ratio 7.88 7.88
Cost of debt 4.00% 17.90%
After-tax WACC 4.2% 14.2%
Selected WACC 9.2%