NAT
Nordic American Tanker Ltd
Price:  
2.68 
USD
Volume:  
2,293,212.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAT WACC - Weighted Average Cost of Capital

The WACC of Nordic American Tanker Ltd (NAT) is 8.4%.

The Cost of Equity of Nordic American Tanker Ltd (NAT) is 9.05%.
The Cost of Debt of Nordic American Tanker Ltd (NAT) is 7.25%.

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%
WACC

NAT WACC calculation

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%