VAC
Marriott Vacations Worldwide Corp
Price:  
90.22 
USD
Volume:  
429,143.00
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 5.9%.

The Cost of Equity of Marriott Vacations Worldwide Corp (VAC) is 9.60%.
The Cost of Debt of Marriott Vacations Worldwide Corp (VAC) is 5.30%.

Range Selected
Cost of equity 8.10% - 11.10% 9.60%
Tax rate 35.10% - 36.80% 35.95%
Cost of debt 4.00% - 6.60% 5.30%
WACC 4.8% - 7.0% 5.9%
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 0.91 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.10%
Tax rate 35.10% 36.80%
Debt/Equity ratio 1.49 1.49
Cost of debt 4.00% 6.60%
After-tax WACC 4.8% 7.0%
Selected WACC 5.9%