The WACC of Marriott Vacations Worldwide Corp (VAC) is 5.9%.
Range | Selected | |
Cost of equity | 8.80% - 11.50% | 10.15% |
Tax rate | 35.10% - 36.80% | 35.95% |
Cost of debt | 4.00% - 7.50% | 5.75% |
WACC | 4.7% - 7.0% | 5.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.08 | 1.19 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 11.50% |
Tax rate | 35.10% | 36.80% |
Debt/Equity ratio | 1.98 | 1.98 |
Cost of debt | 4.00% | 7.50% |
After-tax WACC | 4.7% | 7.0% |
Selected WACC | 5.9% | |