USNA
USANA Health Sciences Inc
Price:  
48.99 
USD
Volume:  
60,377.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USNA WACC - Weighted Average Cost of Capital

The WACC of USANA Health Sciences Inc (USNA) is 8.5%.

The Cost of Equity of USANA Health Sciences Inc (USNA) is 8.45%.
The Cost of Debt of USANA Health Sciences Inc (USNA) is 4.60%.

Range Selected
Cost of equity 7.20% - 9.70% 8.45%
Tax rate 32.60% - 34.40% 33.50%
Cost of debt 4.60% - 4.60% 4.60%
WACC 7.2% - 9.7% 8.5%
WACC

USNA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.73 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.70%
Tax rate 32.60% 34.40%
Debt/Equity ratio 0 0
Cost of debt 4.60% 4.60%
After-tax WACC 7.2% 9.7%
Selected WACC 8.5%