The WACC of Moelis & Co (MC) is 5.7%.
Range | Selected | |
Cost of equity | 5.60% - 8.90% | 7.25% |
Tax rate | 14.70% - 19.90% | 17.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.9% - 6.4% | 5.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.38 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.60% | 8.90% |
Tax rate | 14.70% | 19.90% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.9% | 6.4% |
Selected WACC | 5.7% | |