Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • NXTH
    NXT Nutritionals Holdings Inc
    Price:  
    0 
    USD
    Volume:  
    49,140
    United States | Personal Products
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    WACC

    NXTH WACC - Weighted Average Cost of Capital

    The WACC of NXT Nutritionals Holdings Inc (NXTH) is 18.4%.

    The Cost of Equity of NXT Nutritionals Holdings Inc (NXTH) is 2962.45%.
    The Cost of Debt of NXT Nutritionals Holdings Inc (NXTH) is 25.1%.

    RangeSelected
    Cost of equity36.0% - 5888.9%2962.45%
    Tax rate26.2% - 27.0%26.6%
    Cost of debt25.1% - 25.1%25.1%
    WACC18.5% - 18.4%18.4%
    WACC

    NXTH WACC calculation

    CategoryLowHigh
    Long-term bond rate3.9%4.4%
    Equity market risk premium4.6%5.6%
    Adjusted beta6.981050.72
    Additional risk adjustments0.0%0.5%
    Cost of equity36.0%5888.9%
    Tax rate26.2%27.0%
    Debt/Equity ratio
    		135715.48135715.48
    Cost of debt25.1%25.1%
    After-tax WACC18.5%18.4%
    Selected WACC18.4%

    NXTH's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for NXTH:

    cost_of_equity (2,962.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (6.98) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.