DHT
DHT Holdings Inc
Price:  
12.61 
USD
Volume:  
2,143,475.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DHT WACC - Weighted Average Cost of Capital

The WACC of DHT Holdings Inc (DHT) is 7.3%.

The Cost of Equity of DHT Holdings Inc (DHT) is 7.75%.
The Cost of Debt of DHT Holdings Inc (DHT) is 5.25%.

Range Selected
Cost of equity 6.50% - 9.00% 7.75%
Tax rate 0.40% - 0.60% 0.50%
Cost of debt 5.20% - 5.30% 5.25%
WACC 6.3% - 8.4% 7.3%
WACC

DHT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.57 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.00%
Tax rate 0.40% 0.60%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.20% 5.30%
After-tax WACC 6.3% 8.4%
Selected WACC 7.3%