today's wacc — Hotels & Resortsⓘ

7.91%

+ new wacc

all›Consumer Discretionary›Hospitality›Hotels & Resorts

SiteMinder11.36%

Web Travel Group10.41%

Royal Caribbean Cruises10.26%

Guangzhou Lingnan Group Holdings Company10.01%

Expedia Group9.96%

Booking Holdings9.60%

Airbnb9.57%

EIH9.30%

Tongcheng Travel Holdings9.18%

Indian Hotels Company9.10%

Hyatt Hotels8.70%

BTG Hotels (Group)8.62%

Hilton Worldwide Holdings8.61%

Caissa Tosun Development8.59%

Marriott International8.51%

Accor8.49%

Flight Centre Travel Group8.41%

Amadeus IT Group8.32%

Shanghai Jin Jiang International Hotels8.27%

TUI8.08%

Changbai Mountain Tourism8.08%

Meliá Hotels International8.08%

Tripadvisor8.00%

MakeMyTrip7.92%

Lemon Tree Hotels7.92%

Chalet Hotels7.77%

InterContinental Hotels7.63%

Norwegian Cruise Line Holdings7.08%

Choice Hotels International7.01%

Wyndham Hotels & Resorts6.91%

Trainline6.90%

Travel + Leisure6.72%

Asset World Corp Public Company6.43%

Whitbread6.12%

Lotte Tour Development6.08%

Lagardere5.91%

Minor International Public Company5.67%

Kyoritsu Maintenance5.52%

Membership Collective Group5.46%

Mandarin Oriental International5.34%

Scandic Hotels Group5.26%

Hongkong and Shanghai Hotels5.19%

Shangri-La Asia5.14%

methodology

WACC is calculated as the weighted average of the cost of equity and the after-tax cost of debt, using median unlevered betas (5-year monthly, adjusted via Blume) relevered with median net-debt capital structures via the Hamada equation.

Cost of equity = risk-free rate + relevered beta × equity risk premium. Cost of debt = (risk-free rate + credit spread) × (1 − tax rate).

Data is updated daily. Read our full methodology on the sources page.