MOS
Mosaic Co
Price:  
29.36 
USD
Volume:  
5,700,208.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mosaic WACC - Weighted Average Cost of Capital

The WACC of Mosaic Co (MOS) is 7.3%.

The Cost of Equity of Mosaic Co (MOS) is 8.80%.
The Cost of Debt of Mosaic Co (MOS) is 4.90%.

Range Selected
Cost of equity 7.20% - 10.40% 8.80%
Tax rate 23.00% - 26.60% 24.80%
Cost of debt 4.40% - 5.40% 4.90%
WACC 6.1% - 8.5% 7.3%
WACC

Mosaic WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.72 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.40%
Tax rate 23.00% 26.60%
Debt/Equity ratio 0.42 0.42
Cost of debt 4.40% 5.40%
After-tax WACC 6.1% 8.5%
Selected WACC 7.3%