Skip to content

Ingevity Corporation (NGVT) — WACC Analysis

WACC Breakdown

Ingevity Corporation (NGVT) has a weighted average cost of capital (WACC) of 7.2%. The cost of equity is 10.1%, derived from a beta of 1.22 and a risk-free rate of 5.2%. The after-tax cost of debt is 1.6%. The capital structure is 66.4% equity and 33.6% debt.

Interpretation

A WACC of 7.2% suggests that the market views Ingevity Corporation as relatively low-risk, with a lower cost of financing.

Investors can compare NGVT's WACC of 7.2% against industry peers to gauge its relative financing costs. A beta of 1.22 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

NGVT WACC: 7.22% for Ingevity Corporation

Current inputs imply a 10.07% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Ingevity Corporation Common Stock (NGVT) WACC Results
Weighted Average Cost of Capital
7.22%
Cost of Equity
10.07%
Risk-Free Rate5.22%
Beta1.22
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 66.42%($2374.48M)
Debt: 33.58%($1200.20M)
Equity Component
6.69%
66.42% × 10.07%
Debt Component
0.53%
33.58% × 1.58%

Ingevity Corporation (NGVT) WACC in context

Ingevity Corporation (NGVT) currently screens with an estimated WACC of 7.22%. That blends a 10.07% cost of equity, a 2.00% pre-tax cost of debt, and a 66.42% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What NGVT WACC implies

A 7.22% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates NGVT

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.22 and equity accounts for 66.42% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.