Weighted Average Cost Of Capital

Norwegian Cruise Line Holdings Ltd. (NCLH)


0.00 (0.00%)
Share price $ 14.48
Beta 2.490
Diluted Shares Outstanding 419.77
Cost of Debt
Tax Rate 0.30
After-tax Cost of Debt 5.86%
Risk-Free Rate
Market Risk Premium
Cost of Equity 15.562
Total Debt 13,621.53
Total Equity 6,078.32
Total Capital 19,699.85
Debt Weighting 69.15
Equity Weighting 30.85

There are a number of methods that can be used to determine discount rates. A good approach – and the one we’ll use in this tutorial – is to use the weighted average cost of capital (WACC) – a blend of the cost of equity and after-tax cost of debt. A company has two primary sources of financing – debt and equity – and, in simple terms, WACC is the average cost of raising that money. WACC is calculated by multiplying the cost of each capital source (debt and equity) by its relevant weight and then adding the products together to determine the WACC value.