The WACC of Travel + Leisure Co (TNL) is 6.5%.
| Range | Selected | |
| Cost of equity | 9.30% - 11.90% | 10.60% |
| Tax rate | 23.80% - 26.90% | 25.35% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 5.6% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.19 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 11.90% |
| Tax rate | 23.80% | 26.90% |
| Debt/Equity ratio | 1.49 | 1.49 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 5.6% | 7.4% |
| Selected WACC | 6.5% | |