NXPI
NXP Semiconductors NV
Price:  
205.68 
USD
Volume:  
1,351,868.00
Netherlands | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXPI WACC - Weighted Average Cost of Capital

The WACC of NXP Semiconductors NV (NXPI) is 10.1%.

The Cost of Equity of NXP Semiconductors NV (NXPI) is 11.35%.
The Cost of Debt of NXP Semiconductors NV (NXPI) is 4.45%.

Range Selected
Cost of equity 10.00% - 12.70% 11.35%
Tax rate 10.50% - 13.80% 12.15%
Cost of debt 4.00% - 4.90% 4.45%
WACC 8.9% - 11.2% 10.1%
WACC

NXPI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 1.17 1.25
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 12.70%
Tax rate 10.50% 13.80%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.00% 4.90%
After-tax WACC 8.9% 11.2%
Selected WACC 10.1%