The WACC of Norwegian Cruise Line Holdings Ltd (NCLH) is 9.4%.
| Range | Selected | |
| Cost of equity | 11.30% - 15.10% | 13.20% |
| Tax rate | 0.90% - 1.50% | 1.20% |
| Cost of debt | 6.20% - 9.10% | 7.65% |
| WACC | 7.8% - 11.0% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.61 | 1.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 15.10% |
| Tax rate | 0.90% | 1.50% |
| Debt/Equity ratio | 2.07 | 2.07 |
| Cost of debt | 6.20% | 9.10% |
| After-tax WACC | 7.8% | 11.0% |
| Selected WACC | 9.4% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for NCLH:
cost_of_equity (13.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.61) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.