NUS
NU Skin Enterprises Inc
Price:  
6.88 
USD
Volume:  
556,932.00
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 6.0%.

The Cost of Equity of NU Skin Enterprises Inc (NUS) is 9.25%.
The Cost of Debt of NU Skin Enterprises Inc (NUS) is 5.95%.

Range Selected
Cost of equity 7.70% - 10.80% 9.25%
Tax rate 29.30% - 33.80% 31.55%
Cost of debt 4.40% - 7.50% 5.95%
WACC 4.8% - 7.2% 6.0%
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 0.84 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.80%
Tax rate 29.30% 33.80%
Debt/Equity ratio 1.67 1.67
Cost of debt 4.40% 7.50%
After-tax WACC 4.8% 7.2%
Selected WACC 6.0%