VRS
Verso Corp
Price:  
26.99 
USD
Volume:  
1,389,410.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verso WACC - Weighted Average Cost of Capital

The WACC of Verso Corp (VRS) is 7.3%.

The Cost of Equity of Verso Corp (VRS) is 7.30%.
The Cost of Debt of Verso Corp (VRS) is 4.25%.

Range Selected
Cost of equity 6.00% - 8.60% 7.30%
Tax rate 15.90% - 32.60% 24.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.0% - 8.5% 7.3%
WACC

Verso WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.66 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.60%
Tax rate 15.90% 32.60%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.50%
After-tax WACC 6.0% 8.5%
Selected WACC 7.3%