VAC
Marriott Vacations Worldwide Corp
Price:  
95.50 
USD
Volume:  
237,451.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC WACC - Weighted Average Cost of Capital

The WACC of Marriott Vacations Worldwide Corp (VAC) is 6.4%.

The Cost of Equity of Marriott Vacations Worldwide Corp (VAC) is 10.65%.
The Cost of Debt of Marriott Vacations Worldwide Corp (VAC) is 5.75%.

Range Selected
Cost of equity 9.40% - 11.90% 10.65%
Tax rate 35.10% - 36.80% 35.95%
Cost of debt 4.00% - 7.50% 5.75%
WACC 5.3% - 7.6% 6.4%
WACC

VAC WACC calculation

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 9.40% 11.90%
Tax rate 35.10% 36.80%
Debt/Equity ratio 1.52 1.52
Cost of debt 4.00% 7.50%
After-tax WACC 5.3% 7.6%
Selected WACC 6.4%