The WACC of NU Skin Enterprises Inc (NUS) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.60% | 9.15% |
| Tax rate | 29.30% - 33.80% | 31.55% |
| Cost of debt | 4.40% - 20.90% | 12.65% |
| WACC | 5.1% - 12.4% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.84 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.60% |
| Tax rate | 29.30% | 33.80% |
| Debt/Equity ratio | 1.3 | 1.3 |
| Cost of debt | 4.40% | 20.90% |
| After-tax WACC | 5.1% | 12.4% |
| Selected WACC | 8.7% | |