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