The WACC of Nordic American Tanker Ltd (NAT) is 8.3%.
| Range | Selected | |
| Cost of equity | 6.20% - 11.40% | 8.80% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 6.5% - 10.0% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.51 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 11.40% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 6.5% | 10.0% |
| Selected WACC | 8.3% | |