NXTH
NXT Nutritionals Holdings Inc
Price:  
0.00 
USD
Volume:  
4,960.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXTH WACC - Weighted Average Cost of Capital

The WACC of NXT Nutritionals Holdings Inc (NXTH) is 18.6%.

The Cost of Equity of NXT Nutritionals Holdings Inc (NXTH) is 20,623.80%.
The Cost of Debt of NXT Nutritionals Holdings Inc (NXTH) is 25.10%.

Range Selected
Cost of equity 5.40% - 41,242.20% 20,623.80%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 25.10% - 25.10% 25.10%
WACC 18.5% - 18.6% 18.6%
WACC

NXTH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta -8328.59 522.2
Additional risk adjustments 38313.0% 38313.5%
Cost of equity 5.40% 41,242.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 135715.48 135715.48
Cost of debt 25.10% 25.10%
After-tax WACC 18.5% 18.6%
Selected WACC 18.6%

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 (20,623.80%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-8328.59) + risk_adjustments (38,313.25%)

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