NUS
NU Skin Enterprises Inc
Price:  
13.41 
USD
Volume:  
489,312.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NUS WACC - Weighted Average Cost of Capital

The WACC of NU Skin Enterprises Inc (NUS) is 8.3%.

The Cost of Equity of NU Skin Enterprises Inc (NUS) is 9.20%.
The Cost of Debt of NU Skin Enterprises Inc (NUS) is 10.55%.

Range Selected
Cost of equity 7.60% - 10.80% 9.20%
Tax rate 29.30% - 33.80% 31.55%
Cost of debt 4.40% - 16.70% 10.55%
WACC 5.7% - 10.9% 8.3%
WACC

NUS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.80%
Tax rate 29.30% 33.80%
Debt/Equity ratio 0.76 0.76
Cost of debt 4.40% 16.70%
After-tax WACC 5.7% 10.9%
Selected WACC 8.3%