The WACC of Blackstone Resources AG (BLS.SW) is 7.9%.
| Range | Selected | |
| Cost of equity | 11.40% - 16.10% | 13.75% |
| Tax rate | 0.60% - 1.00% | 0.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.2% - 9.7% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.04 | 2.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 16.10% |
| Tax rate | 0.60% | 1.00% |
| Debt/Equity ratio | 2.32 | 2.32 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.2% | 9.7% |
| Selected WACC | 7.9% | |