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