The WACC of NU Skin Enterprises Inc (NUS) is 6.2%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.70% | 9.30% |
| Tax rate | 29.30% - 33.80% | 31.55% |
| Cost of debt | 4.40% - 7.50% | 5.95% |
| WACC | 5.1% - 7.4% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.88 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.70% |
| Tax rate | 29.30% | 33.80% |
| Debt/Equity ratio | 1.38 | 1.38 |
| Cost of debt | 4.40% | 7.50% |
| After-tax WACC | 5.1% | 7.4% |
| Selected WACC | 6.2% | |