TDW
Tidewater Inc
Price:  
47.37 
USD
Volume:  
1,478,272.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDW WACC - Weighted Average Cost of Capital

The WACC of Tidewater Inc (TDW) is 8.2%.

The Cost of Equity of Tidewater Inc (TDW) is 8.85%.
The Cost of Debt of Tidewater Inc (TDW) is 7.75%.

Range Selected
Cost of equity 7.50% - 10.20% 8.85%
Tax rate 16.50% - 27.10% 21.80%
Cost of debt 5.60% - 9.90% 7.75%
WACC 6.8% - 9.5% 8.2%
WACC

TDW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.79 0.95
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.20%
Tax rate 16.50% 27.10%
Debt/Equity ratio 0.3 0.3
Cost of debt 5.60% 9.90%
After-tax WACC 6.8% 9.5%
Selected WACC 8.2%