The WACC of Magnite Inc (MGNI) is 9.3%.
| Range | Selected | |
| Cost of equity | 7.60% - 11.30% | 9.45% |
| Tax rate | 2.90% - 7.90% | 5.40% |
| Cost of debt | 9.10% - 9.10% | 9.10% |
| WACC | 7.9% - 10.6% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.82 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 11.30% |
| Tax rate | 2.90% | 7.90% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 9.10% | 9.10% |
| After-tax WACC | 7.9% | 10.6% |
| Selected WACC | 9.3% | |