MG
Mistras Group Inc
Price:  
9.02 
USD
Volume:  
141,876.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MG WACC - Weighted Average Cost of Capital

The WACC of Mistras Group Inc (MG) is 7.5%.

The Cost of Equity of Mistras Group Inc (MG) is 9.80%.
The Cost of Debt of Mistras Group Inc (MG) is 6.15%.

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%
WACC

MG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.97 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 0.74 0.74
Cost of debt 5.30% 7.00%
After-tax WACC 6.5% 8.5%
Selected WACC 7.5%