The WACC of Nordic American Tanker Ltd (NAT) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.60% - 11.50% | 9.05% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 6.8% - 10.1% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.6 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 11.50% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.54 | 0.54 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 6.8% | 10.1% |
| Selected WACC | 8.4% | |