The WACC of Crimson Tide PLC (TIDE.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.40% | 6.25% |
| Tax rate | 18.00% - 31.00% | 24.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.19 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.40% |
| Tax rate | 18.00% | 31.00% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 7.1% |
| Selected WACC | 6.1% | |