NAT
Nordic American Tanker Ltd
Price:  
4.28 
USD
Volume:  
1,708,773.00
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 8.1%.

The Cost of Equity of Nordic American Tanker Ltd (NAT) is 8.45%.
The Cost of Debt of Nordic American Tanker Ltd (NAT) is 7.25%.

Range Selected
Cost of equity 6.60% - 10.30% 8.45%
Tax rate 0.10% - 0.20% 0.15%
Cost of debt 7.00% - 7.50% 7.25%
WACC 6.7% - 9.6% 8.1%
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 0.59 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 10.30%
Tax rate 0.10% 0.20%
Debt/Equity ratio 0.34 0.34
Cost of debt 7.00% 7.50%
After-tax WACC 6.7% 9.6%
Selected WACC 8.1%