The WACC of Thalassa Holdings Ltd (THAL.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.10% | 7.05% |
| Tax rate | 6.90% - 7.10% | 7.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.2% - 7.5% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.34 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.10% |
| Tax rate | 6.90% | 7.10% |
| Debt/Equity ratio | 0.59 | 0.59 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.2% | 7.5% |
| Selected WACC | 6.9% | |