The WACC of Merchants Bancorp (MBIN) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.00% | 8.90% |
| Tax rate | 24.40% - 24.90% | 24.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.2% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.86 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.00% |
| Tax rate | 24.40% | 24.90% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.2% |
| Selected WACC | 8.3% | |