The WACC of Coral Products PLC (CRU.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.70% | 9.20% |
| Tax rate | 12.00% - 20.20% | 16.10% |
| Cost of debt | 7.00% - 8.30% | 7.65% |
| WACC | 6.7% - 8.1% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.70% |
| Tax rate | 12.00% | 20.20% |
| Debt/Equity ratio | 1.84 | 1.84 |
| Cost of debt | 7.00% | 8.30% |
| After-tax WACC | 6.7% | 8.1% |
| Selected WACC | 7.4% | |