USNA
USANA Health Sciences Inc
Price:  
38.53 
USD
Volume:  
80,216.00
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 8.2%.

The Cost of Equity of USANA Health Sciences Inc (USNA) is 8.25%.
The Cost of Debt of USANA Health Sciences Inc (USNA) is 4.50%.

Range Selected
Cost of equity 7.10% - 9.40% 8.25%
Tax rate 32.60% - 34.40% 33.50%
Cost of debt 4.50% - 4.50% 4.50%
WACC 7.1% - 9.4% 8.2%
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 0.71 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.40%
Tax rate 32.60% 34.40%
Debt/Equity ratio 0 0
Cost of debt 4.50% 4.50%
After-tax WACC 7.1% 9.4%
Selected WACC 8.2%