The WACC of NXP Semiconductors NV (NXPI) is 9.8%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.50% | 10.80% |
| Tax rate | 14.40% - 15.70% | 15.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 8.3% - 11.2% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.14 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.50% |
| Tax rate | 14.40% | 15.70% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 8.3% | 11.2% |
| Selected WACC | 9.8% | |