OSW
OneSpaWorld Holdings Ltd
Price:  
16.47 
USD
Volume:  
636,392.00
Bahamas | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSW WACC - Weighted Average Cost of Capital

The WACC of OneSpaWorld Holdings Ltd (OSW) is 8.1%.

The Cost of Equity of OneSpaWorld Holdings Ltd (OSW) is 8.15%.
The Cost of Debt of OneSpaWorld Holdings Ltd (OSW) is 6.00%.

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%
WACC

OSW WACC calculation

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%