The WACC of Northern Trust Corp (NTRS) is 10.8%.
| Range | Selected | |
| Cost of equity | 9.70% - 14.30% | 12.00% |
| Tax rate | 24.10% - 24.40% | 24.25% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 4.0% - 17.5% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.27 | 1.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 14.30% |
| Tax rate | 24.10% | 24.40% |
| Debt/Equity ratio | 5.99 | 5.99 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 4.0% | 17.5% |
| Selected WACC | 10.8% | |