NWE
NorthWestern Corp
Price:  
50.93 
USD
Volume:  
244,948.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWE WACC - Weighted Average Cost of Capital

The WACC of NorthWestern Corp (NWE) is 6.6%.

The Cost of Equity of NorthWestern Corp (NWE) is 6.80%.
The Cost of Debt of NorthWestern Corp (NWE) is 6.55%.

Range Selected
Cost of equity 5.60% - 8.00% 6.80%
Tax rate 2.00% - 4.30% 3.15%
Cost of debt 4.00% - 9.10% 6.55%
WACC 4.8% - 8.3% 6.6%
WACC

NWE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.38 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.00%
Tax rate 2.00% 4.30%
Debt/Equity ratio 0.89 0.89
Cost of debt 4.00% 9.10%
After-tax WACC 4.8% 8.3%
Selected WACC 6.6%