The WACC of MPX International Corp (MPXI.CN) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 15.10% | 10.25% |
| Tax rate | 1.00% - 1.50% | 1.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.9% - 7.2% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.24 | 1.22 |
| Additional risk adjustments | 3.5% | 4.0% |
| Cost of equity | 5.40% | 15.10% |
| Tax rate | 1.00% | 1.50% |
| Debt/Equity ratio | 27.06 | 27.06 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.9% | 7.2% |
| Selected WACC | 7.0% | |