The WACC of OneSpaWorld Holdings Ltd (OSW) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.30% | 8.15% |
| Tax rate | 0.90% - 2.70% | 1.80% |
| Cost of debt | 4.80% - 7.20% | 6.00% |
| 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 | 0.69 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.30% |
| Tax rate | 0.90% | 2.70% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.80% | 7.20% |
| After-tax WACC | 6.9% | 9.2% |
| Selected WACC | 8.1% | |