The WACC of Bankers Investment Trust PLC (BNKR.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 9.30% - 11.70% | 10.50% |
| Tax rate | 1.70% - 2.30% | 2.00% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.8% - 11.0% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.88 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 11.70% |
| Tax rate | 1.70% | 2.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.8% | 11.0% |
| Selected WACC | 9.9% | |