The WACC of Bluebird Merchant Ventures Ltd (BMV.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.70% | 7.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 9.4% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 9.4% |
| Selected WACC | 7.6% | |