Nordic American Tanker Ltd (NAT) WACC Analysis

As of December 15, 2025, Nordic American Tanker Ltd (NAT) carries a Weighted Average Cost of Capital (WACC) of 8.3%. WACC reflects the blended rate Nordic American Tanker Ltd must pay to both equity and debt holders.

Within that, the cost of equity is 7.2%, the cost of debt is 7.0%, and the effective tax rate is 0.0%.

Breakdown of WACC Components

• Long-term bond rate: 3.9% – 4.4%
• Equity market risk premium: 4.6% – 5.6%
• Adjusted beta: 0.72 – 0.92
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.37

What It Means for Investors

With a selected WACC of 8.3%, Nordic American Tanker Ltd must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.