The WACC of Braemar Shipping Services PLC (BMS.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.20% | 7.75% |
| Tax rate | 27.00% - 33.80% | 30.40% |
| Cost of debt | 4.10% - 5.10% | 4.60% |
| WACC | 5.3% - 7.5% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.20% |
| Tax rate | 27.00% | 33.80% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 4.10% | 5.10% |
| After-tax WACC | 5.3% | 7.5% |
| Selected WACC | 6.4% | |