The WACC of Nordic American Tanker Ltd (NAT) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.90% | 8.40% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 6.9% - 9.2% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.90% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 6.9% | 9.2% |
| Selected WACC | 8.1% | |