The WACC of Moelis & Co (MC) is 8.0%.
| Range | Selected | |
| Cost of equity | 10.10% - 13.90% | 12.00% |
| Tax rate | 16.60% - 19.90% | 18.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.1% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 1.18 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 13.90% |
| Tax rate | 16.60% | 19.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.0% | |