NXPI
NXP Semiconductors NV
Price:  
233.61 
USD
Volume:  
2,596,241.00
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 9.5%.

The Cost of Equity of NXP Semiconductors NV (NXPI) is 10.65%.
The Cost of Debt of NXP Semiconductors NV (NXPI) is 4.30%.

Range Selected
Cost of equity 8.70% - 12.60% 10.65%
Tax rate 14.40% - 15.70% 15.05%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.9% - 11.2% 9.5%
WACC

NXPI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.05 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.60%
Tax rate 14.40% 15.70%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 4.60%
After-tax WACC 7.9% 11.2%
Selected WACC 9.5%