BMN.L
Bushveld Minerals Ltd
Price:  
0.31 
GBP
Volume:  
7,155,766.00
South Africa | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BMN.L WACC - Weighted Average Cost of Capital

The WACC of Bushveld Minerals Ltd (BMN.L) is 5.5%.

The Cost of Equity of Bushveld Minerals Ltd (BMN.L) is 10.35%.
The Cost of Debt of Bushveld Minerals Ltd (BMN.L) is 5.70%.

Range Selected
Cost of equity 7.70% - 13.00% 10.35%
Tax rate 8.70% - 14.00% 11.35%
Cost of debt 4.40% - 7.00% 5.70%
WACC 4.3% - 6.6% 5.5%
WACC

BMN.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.61 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 13.00%
Tax rate 8.70% 14.00%
Debt/Equity ratio 10.7 10.7
Cost of debt 4.40% 7.00%
After-tax WACC 4.3% 6.6%
Selected WACC 5.5%