The WACC of Bluerock Diamonds PLC (BRD.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.80% - 8.90% | 6.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.3% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.04 | 0.41 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.80% | 8.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.75 | 2.75 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.3% |
| Selected WACC | 4.8% | |