Skip to content

Enpro Inc. (NPO) — WACC Analysis

WACC Breakdown

Enpro Inc. (NPO) has a weighted average cost of capital (WACC) of 9.6%. The cost of equity is 10.0%, derived from a beta of 1.21 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.7%. The capital structure is 91.5% equity and 8.5% debt.

Interpretation

A WACC of 9.6% is moderate, reflecting the market's balanced risk assessment of Enpro Inc..

Investors can compare NPO's WACC of 9.6% against industry peers to gauge its relative financing costs. A beta of 1.21 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

NPO WACC: 9.58% for Enpro Inc.

Current inputs imply a 10.03% cost of equity and a 5.89% 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

Enpro Inc. Common Stock (NPO) WACC Results
Weighted Average Cost of Capital
9.58%
Cost of Equity
10.03%
Risk-Free Rate5.21%
Beta1.21
Market Risk Premium4.23%
Cost of Debt
4.65%
Pre-Tax Cost of Debt5.89%
Tax Rate21.00%
Tax Shield1.24%
Capital Structure
Equity: 91.54%($6223.51M)
Debt: 8.46%($575.50M)
Equity Component
9.18%
91.54% × 10.03%
Debt Component
0.39%
8.46% × 4.65%

Enpro Inc. (NPO) WACC in context

Enpro Inc. (NPO) currently screens with an estimated WACC of 9.58%. That blends a 10.03% cost of equity, a 5.89% pre-tax cost of debt, and a 91.54% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What NPO WACC implies

A 9.58% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates NPO

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.21 and equity accounts for 91.54% 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.