The WACC of Nexstar Media Group Inc (NXST) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.30% | 6.50% |
| Tax rate | 25.70% - 29.20% | 27.45% |
| Cost of debt | 4.50% - 7.00% | 5.75% |
| WACC | 4.4% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.4 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.30% |
| Tax rate | 25.70% | 29.20% |
| Debt/Equity ratio | 1.3 | 1.3 |
| Cost of debt | 4.50% | 7.00% |
| After-tax WACC | 4.4% | 6.0% |
| Selected WACC | 5.2% | |