The WACC of Magnite Inc (MGNI) is 9.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.00% | 8.45% |
| Tax rate | 2.90% - 4.60% | 3.75% |
| Cost of debt | 12.40% - 12.40% | 12.40% |
| WACC | 7.8% - 10.3% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.00% |
| Tax rate | 2.90% | 4.60% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 12.40% | 12.40% |
| After-tax WACC | 7.8% | 10.3% |
| Selected WACC | 9.0% | |