The WACC of Bridgewater Bancshares Inc (BWB) is 7.4%.
Range | Selected | |
Cost of equity | 7.20% - 9.20% | 8.20% |
Tax rate | 23.90% - 24.60% | 24.25% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.6% - 8.2% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.72 | 0.78 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.20% | 9.20% |
Tax rate | 23.90% | 24.60% |
Debt/Equity ratio | 0.22 | 0.22 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.6% | 8.2% |
Selected WACC | 7.4% | |