NCLH
Norwegian Cruise Line Holdings Ltd
Price:  
27.50 
USD
Volume:  
11,560,465.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NCLH WACC - Weighted Average Cost of Capital

The WACC of Norwegian Cruise Line Holdings Ltd (NCLH) is 8.7%.

The Cost of Equity of Norwegian Cruise Line Holdings Ltd (NCLH) is 8.35%.
The Cost of Debt of Norwegian Cruise Line Holdings Ltd (NCLH) is 9.10%.

Range Selected
Cost of equity 6.90% - 9.80% 8.35%
Tax rate 0.30% - 0.90% 0.60%
Cost of debt 9.10% - 9.10% 9.10%
WACC 8.1% - 9.4% 8.7%
WACC

NCLH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.80%
Tax rate 0.30% 0.90%
Debt/Equity ratio 1.16 1.16
Cost of debt 9.10% 9.10%
After-tax WACC 8.1% 9.4%
Selected WACC 8.7%