The WACC of OneSpaWorld Holdings Ltd (OSW) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.60% | 7.50% |
| Tax rate | 0.50% - 0.80% | 0.65% |
| Cost of debt | 5.10% - 6.70% | 5.90% |
| WACC | 6.3% - 8.5% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.60% |
| Tax rate | 0.50% | 0.80% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.10% | 6.70% |
| After-tax WACC | 6.3% | 8.5% |
| Selected WACC | 7.4% | |