The WACC of NXP Semiconductors NV (NXPI) is 9.8%.
Range | Selected | |
Cost of equity | 8.70% - 13.30% | 11.00% |
Tax rate | 14.40% - 15.70% | 15.05% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.9% - 11.8% | 9.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.05 | 1.51 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.70% | 13.30% |
Tax rate | 14.40% | 15.70% |
Debt/Equity ratio | 0.19 | 0.19 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.9% | 11.8% |
Selected WACC | 9.8% | |