The WACC of Brave Bison Group PLC (BBSN.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.80% | 8.50% |
| Tax rate | 6.50% - 23.20% | 14.85% |
| Cost of debt | 4.60% - 6.90% | 5.75% |
| WACC | 7.0% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.53 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.80% |
| Tax rate | 6.50% | 23.20% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.60% | 6.90% |
| After-tax WACC | 7.0% | 9.6% |
| Selected WACC | 8.3% | |