MRCY
Mercury Systems Inc
Price:  
41.99 
USD
Volume:  
477,581.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRCY WACC - Weighted Average Cost of Capital

The WACC of Mercury Systems Inc (MRCY) is 8.2%.

The Cost of Equity of Mercury Systems Inc (MRCY) is 9.00%.
The Cost of Debt of Mercury Systems Inc (MRCY) is 7.00%.

Range Selected
Cost of equity 6.60% - 11.40% 9.00%
Tax rate 24.20% - 31.80% 28.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.3% - 10.2% 8.2%
WACC

MRCY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.58 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 11.40%
Tax rate 24.20% 31.80%
Debt/Equity ratio 0.24 0.24
Cost of debt 7.00% 7.00%
After-tax WACC 6.3% 10.2%
Selected WACC 8.2%