The WACC of Baronsmead Second Venture Trust PLC (BMD.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 11.70% - 16.20% | 13.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.9% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.29 | 1.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.70% | 16.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.9% | 10.1% |
| Selected WACC | 9.0% | |