The WACC of NXT Nutritionals Holdings Inc (NXTH) is 18.5%.
| Range | Selected | |
| Cost of equity | 5.00% - 242.50% | 123.75% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 25.10% - 25.10% | 25.10% |
| WACC | 18.5% - 18.5% | 18.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | -50.84 | 0.48 |
| Additional risk adjustments | 235.0% | 235.5% |
| Cost of equity | 5.00% | 242.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1357.15 | 1357.15 |
| Cost of debt | 25.10% | 25.10% |
| After-tax WACC | 18.5% | 18.5% |
| Selected WACC | 18.5% | |
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 (123.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-50.84) + risk_adjustments (235.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.