The WACC of Bushveld Minerals Ltd (BMN.L) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.70% - 10.20% | 7.45% |
| Tax rate | 8.70% - 14.00% | 11.35% |
| Cost of debt | 4.40% - 7.00% | 5.70% |
| WACC | 4.0% - 6.4% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.04 | 0.68 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.70% | 10.20% |
| Tax rate | 8.70% | 14.00% |
| Debt/Equity ratio | 11.18 | 11.18 |
| Cost of debt | 4.40% | 7.00% |
| After-tax WACC | 4.0% | 6.4% |
| Selected WACC | 5.2% | |