MG
Mistras Group Inc
Price:  
8.61 
USD
Volume:  
30,103.00
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 7.2%.

The Cost of Equity of Mistras Group Inc (MG) is 9.20%.
The Cost of Debt of Mistras Group Inc (MG) is 6.75%.

Range Selected
Cost of equity 7.70% - 10.70% 9.20%
Tax rate 22.70% - 34.50% 28.60%
Cost of debt 5.30% - 8.20% 6.75%
WACC 6.1% - 8.4% 7.2%
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 0.83 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.70%
Tax rate 22.70% 34.50%
Debt/Equity ratio 0.78 0.78
Cost of debt 5.30% 8.20%
After-tax WACC 6.1% 8.4%
Selected WACC 7.2%