The WACC of Merchants Bancorp (MBIN) is 8.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 9.80% | 8.70% |
| Tax rate | 24.40% - 24.90% | 24.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 9.2% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.81 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 9.80% |
| Tax rate | 24.40% | 24.90% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 9.2% |
| Selected WACC | 8.2% | |