TIDEWATER.NS WACC - Weighted Average Cost of Capital

The WACC of Tide Water Oil Co India Ltd (TIDEWATER.NS) is 16.7%.

The Cost of Equity of Tide Water Oil Co India Ltd (TIDEWATER.NS) is 16.70%.

The Cost of Debt of Tide Water Oil Co India Ltd (TIDEWATER.NS) is 5.75%.

	Range	Selected
Cost of equity	15.30% - 18.10%	16.70%
Tax rate	23.50% - 23.70%	23.60%
Cost of debt	4.00% - 7.50%	5.75%
WACC	15.3% - 18.1%	16.7%

WACC

TIDEWATER.NS WACC calculation

Category	Low	High

Long-term bond rate	6.9%	7.4%
Equity market risk premium	8.3%	9.3%
Adjusted beta	1.02	1.1

Additional risk adjustments	0.0%	0.5%
Cost of equity	15.30%	18.10%

Tax rate	23.50%	23.70%
Debt/Equity ratio	0	0
Cost of debt	4.00%	7.50%

After-tax WACC	15.3%	18.1%


Selected WACC	16.7%

TIDEWATER.NS's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for TIDEWATER.NS:

cost_of_equity (16.70%) = risk_free_rate (7.15%) + equity_risk_premium (8.80%) * adjusted_beta (1.02) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.