The WACC of Mistras Group Inc (MG) is 7.5%.
Range | Selected | |
Cost of equity | 8.30% - 11.30% | 9.80% |
Tax rate | 22.70% - 34.50% | 28.60% |
Cost of debt | 5.30% - 7.00% | 6.15% |
WACC | 6.5% - 8.5% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.96 | 1.15 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.30% | 11.30% |
Tax rate | 22.70% | 34.50% |
Debt/Equity ratio | 0.72 | 0.72 |
Cost of debt | 5.30% | 7.00% |
After-tax WACC | 6.5% | 8.5% |
Selected WACC | 7.5% | |