The WACC of Moelis & Co (MC) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.60% - 9.10% | 7.35% |
| Tax rate | 14.70% - 19.90% | 17.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.6% | 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 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 9.10% |
| Tax rate | 14.70% | 19.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.6% |
| Selected WACC | 5.7% | |