Question 1

What is Nauticus Robotics, Inc. Common stock's WACC?

Accepted Answer

Nauticus Robotics, Inc. Common stock (KITT) has a Weighted Average Cost of Capital (WACC) of 20.00%. This is calculated using a Cost of Equity of 8.68% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 34.98%, with an equity weight of 26.87% in the capital structure.

Question 2

Is Nauticus Robotics, Inc. Common stock's WACC high or low?

Accepted Answer

Nauticus Robotics, Inc. Common stock's WACC of 20.00% is above the typical range, indicating higher perceived risk and cost of capital. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Nauticus Robotics, Inc. Common stock's WACC calculated?

Accepted Answer

Nauticus Robotics, Inc. Common stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.68% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 34.98%. The capital structure is 26.87% equity and 73.13% debt.

Nauticus Robotics, Inc. Common stock (KITT) — WACC 分析

WACC 构成

解读

Nauticus Robotics, Inc. Common stock（KITT）WACC：20.00%

WACC计算器

Nauticus Robotics, Inc. Common stock（KITT） WACC 解读

KITT 公司分析

KITT DCF 估值

继续做同行对比