NUVA
NuVasive Inc
Price:  
39.75 
USD
Volume:  
31,368,224.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NuVasive WACC - Weighted Average Cost of Capital

The WACC of NuVasive Inc (NUVA) is 7.4%.

The Cost of Equity of NuVasive Inc (NUVA) is 9.00%.
The Cost of Debt of NuVasive Inc (NUVA) is 4.70%.

Range Selected
Cost of equity 7.60% - 10.40% 9.00%
Tax rate 20.70% - 22.20% 21.45%
Cost of debt 4.00% - 5.40% 4.70%
WACC 6.3% - 8.6% 7.4%
WACC

NuVasive 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 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.40%
Tax rate 20.70% 22.20%
Debt/Equity ratio 0.43 0.43
Cost of debt 4.00% 5.40%
After-tax WACC 6.3% 8.6%
Selected WACC 7.4%