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% | |