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% | |