CRU.L
Coral Products PLC
Price:  
7.25 
GBP
Volume:  
94,761.00
United Kingdom | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRU.L WACC - Weighted Average Cost of Capital

The WACC of Coral Products PLC (CRU.L) is 7.4%.

The Cost of Equity of Coral Products PLC (CRU.L) is 9.20%.
The Cost of Debt of Coral Products PLC (CRU.L) is 7.65%.

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%
WACC

CRU.L WACC calculation

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%