The WACC of Braime Group PLC (BMTO.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.40% | 6.90% |
| Tax rate | 28.70% - 29.20% | 28.95% |
| Cost of debt | 5.20% - 8.30% | 6.75% |
| WACC | 5.1% - 8.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.24 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.40% |
| Tax rate | 28.70% | 29.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.20% | 8.30% |
| After-tax WACC | 5.1% | 8.0% |
| Selected WACC | 6.6% | |