Value Sense
NTRA
Natera, Inc. (NTRA)
Last Price$143.1(8.0%)
Market Cap$18.5B
WACC
10.8%
Cost of Equity
11.1%
Cost of Debt
0.7%
Debt to Equity
2.6%
Beta
1.0
Stock quality
6/10
Good
NTRA
is 50.4% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

NTRA WACC

Recent WACC calculation

as of Mar 03, 2025
Cost of Equity
% share of Total Capital
11.1%
97.5%
Risk-free rate
4.2%
Beta
1.5
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
0.7%
2.5%
Average Cost of Debt
0.7%
Effective Tax Rate
(2.4%)
WACC
10.8%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

NTRA Cost of Equity

Recent Cost of Equity calculation

as of Mar 03, 2025
Risk-free rate
4.2%
Beta
1.5
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
11.1%

Cost of Equity dynamics

NTRA vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Natera, Inc. logo
Natera, Inc.NTRA
10.8%
32.0%
(32.1%)
(40.2%)
Median Peer Set
8.1%
(1.7%)
(2.0%)
15.2%
IQVIA Holdings Inc. logo
IQVIA Holdings Inc.IQV
11.0%
2.8%
2.4%
8.9%
IDEXX Laboratories, Inc. logo
IDEXX Laboratories, Inc.IDXX
10.3%
8.7%
25.2%
23.1%
Mettler-Toledo International Inc. logo
Mettler-Toledo International Inc.MTD
8.9%
2.2%
12.7%
22.3%
Waters Corporation logo
Waters CorporationWAT
8.6%
(0.5%)
(7.9%)
21.7%
Agilent Technologies, Inc. logo
Agilent Technologies, Inc.A
8.3%
(4.7%)
5.0%
19.8%
Laboratory Corporation of America Holdings logo
Laboratory Corporation of America HoldingsLH
8.0%
(18.3%)
(65.8%)
3.4%
Illumina, Inc. logo
Illumina, Inc.ILMN
7.9%
(2.9%)
4.6%
(28.0%)
Danaher Corporation logo
Danaher CorporationDHR
7.4%
(0.1%)
(17.9%)
16.3%
Thermo Fisher Scientific Inc. logo
Thermo Fisher Scientific Inc.TMO
6.6%
(4.6%)
(12.4%)
14.0%
Quest Diagnostics Incorporated logo
Quest Diagnostics IncorporatedDGX
5.8%
(6.4%)
(6.5%)
9.2%

Explore more intrinsic value tools hub for NTRA

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Natera, Inc.'s discount rate as of Mar 03, 2025?

As of Mar 03, 2025, Natera, Inc.'s discount rate is 10.80%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Natera, Inc.'s capital structure and risk profile.

What is Natera, Inc.'s weighted average cost of capital (WACC)?

Natera, Inc.'s WACC as of Mar 03, 2025, is 10.80%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Natera, Inc.'s cost of equity?

Natera, Inc.'s cost of equity is 11.1%, as of Mar 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.