TIDE.L
Crimson Tide PLC
Price:  
105.00 
GBP
Volume:  
21,722.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIDE.L WACC - Weighted Average Cost of Capital

The WACC of Crimson Tide PLC (TIDE.L) is 6.1%.

The Cost of Equity of Crimson Tide PLC (TIDE.L) is 6.35%.
The Cost of Debt of Crimson Tide PLC (TIDE.L) is 5.00%.

Range Selected
Cost of equity 5.30% - 7.40% 6.35%
Tax rate 18.00% - 31.00% 24.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 7.1% 6.1%
WACC

TIDE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.23 0.35
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 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 5.2% 7.1%
Selected WACC 6.1%