Question 1

What is Patriot National Bancorp Inc's WACC?

Accepted Answer

Patriot National Bancorp Inc (PNBK) has a Weighted Average Cost of Capital (WACC) of 20.00%. This is calculated using a Cost of Equity of 8.53% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 97.63%, with an equity weight of 82.48% in the capital structure.

Question 2

Is Patriot National Bancorp Inc's WACC high or low?

Accepted Answer

Patriot National Bancorp Inc'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 Patriot National Bancorp Inc's WACC calculated?

Accepted Answer

Patriot National Bancorp Inc's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.53% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 97.63%. The capital structure is 82.48% equity and 17.52% debt.

Patriot National Bancorp Inc (PNBK) — WACC 分析

WACC 构成

解读

Patriot National Bancorp Inc（PNBK）WACC：20.00%

WACC计算器

Patriot National Bancorp Inc（PNBK） WACC 解读

PNBK 公司分析

PNBK DCF 估值

继续做同行对比