The WACC of Coral Products PLC (CRU.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.10% | 9.00% |
| Tax rate | 12.00% - 20.20% | 16.10% |
| Cost of debt | 8.30% - 15.80% | 12.05% |
| WACC | 7.5% - 11.7% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.10% |
| Tax rate | 12.00% | 20.20% |
| Debt/Equity ratio | 1.68 | 1.68 |
| Cost of debt | 8.30% | 15.80% |
| After-tax WACC | 7.5% | 11.7% |
| Selected WACC | 9.6% | |