today's wacc — Hotels & Resortsⓘ

8.22%

+ new wacc

all›Consumer Discretionary›Hospitality›Hotels & Resorts

SiteMinder11.55%

Web Travel Group10.79%

Guangzhou Lingnan Group Holdings Company10.23%

Royal Caribbean Cruises10.07%

Expedia Group9.87%

Airbnb9.76%

Tongcheng Travel Holdings9.35%

EIH9.30%

Hyatt Hotels9.24%

Indian Hotels Company8.96%

Caissa Tosun Development8.91%

Marriott International8.78%

Accor8.75%

Flight Centre Travel Group8.70%

MakeMyTrip8.66%

Hilton Worldwide Holdings8.66%

BTG Hotels (Group)8.61%

Amadeus IT Group8.55%

Meliá Hotels International8.40%

Tripadvisor8.27%

Changbai Mountain Tourism8.26%

TUI8.17%

Lemon Tree Hotels8.08%

Shanghai Jin Jiang International Hotels7.95%

InterContinental Hotels7.85%

Chalet Hotels7.65%

Trainline7.13%

Booking Holdings7.13%

Choice Hotels International7.03%

Norwegian Cruise Line Holdings7.02%

Wyndham Hotels & Resorts6.89%

Asset World Corp Public Company6.74%

Travel + Leisure6.65%

Whitbread6.29%

Lotte Tour Development6.12%

Lagardere6.09%

Minor International Public Company5.87%

Kyoritsu Maintenance5.64%

Membership Collective Group5.55%

Scandic Hotels Group5.44%

Mandarin Oriental International5.38%

Hongkong and Shanghai Hotels5.34%

Shangri-La Asia5.24%

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.