The WACC of Tidewater Inc (TDW) is 7.5%.
Range | Selected | |
Cost of equity | 6.80% - 8.90% | 7.85% |
Tax rate | 16.50% - 27.10% | 21.80% |
Cost of debt | 5.10% - 9.90% | 7.50% |
WACC | 6.4% - 8.6% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.63 | 0.72 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 8.90% |
Tax rate | 16.50% | 27.10% |
Debt/Equity ratio | 0.16 | 0.16 |
Cost of debt | 5.10% | 9.90% |
After-tax WACC | 6.4% | 8.6% |
Selected WACC | 7.5% | |