NKE

market weight of debt (D/V) 0.047

market weight of equity (E/V) 1.00

inputs for cost of debt (riskfree + CRP)

weighted ave maturity 14.2 years
company bond rating A to AA
riskfree that matches weighted ave maturity 2.00
credit premium over Treasury 0.70
company tax rate 0.25
after-tax cost of debt step 1

inputs for cost of equity (riskfree + beta*MRP)

Treasury rate, 10 year 2.00
stock market risk premium 8.00
company beta (start with default) 1.10
cost of equity step 2

WACC step 3
TSLA

market weight of debt (D/V) 0.013

market weight of equity (E/V) 1.00

inputs for cost of debt (riskfree + CRP)

weighted ave maturity 2.6 years
company bond rating BB+
riskfree that matches weighted ave maturity 0.50
credit premium over Treasury 2.00
company tax rate 0.25
after-tax cost of debt step 1

inputs for cost of equity (riskfree + beta*MRP)

Treasury rate, 10 year 2.00
stock market risk premium 8.00
company beta (start with default) 1.63
cost of equity step 2

WACC 0.00 step 3

Last-- different analysts
try 1.43 and 1.93