The WACC of B&M European Value Retail SA (BME.L) is 9.1%.
| Range | Selected | |
| Cost of equity | 11.30% - 13.70% | 12.50% |
| Tax rate | 20.00% - 21.20% | 20.60% |
| Cost of debt | 4.30% - 5.20% | 4.75% |
| WACC | 8.2% - 10.0% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.22 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 13.70% |
| Tax rate | 20.00% | 21.20% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 4.30% | 5.20% |
| After-tax WACC | 8.2% | 10.0% |
| Selected WACC | 9.1% | |