The WACC of Norwegian Air Shuttle ASA (NAS.OL) is 13.0%.
| Range | Selected | |
| Cost of equity | 8.50% - 13.00% | 10.75% |
| Tax rate | 2.30% - 3.80% | 3.05% |
| Cost of debt | 6.90% - 23.30% | 15.10% |
| WACC | 7.5% - 18.5% | 13.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.02 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 13.00% |
| Tax rate | 2.30% | 3.80% |
| Debt/Equity ratio | 1.4 | 1.4 |
| Cost of debt | 6.90% | 23.30% |
| After-tax WACC | 7.5% | 18.5% |
| Selected WACC | 13.0% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NAS.OL:
cost_of_equity (10.75%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (1.02) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.