MRCY
Mercury Systems Inc
Price:  
28.69 
USD
Volume:  
338,123.00
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 7.1%.

The Cost of Equity of Mercury Systems Inc (MRCY) is 7.65%.
The Cost of Debt of Mercury Systems Inc (MRCY) is 7.00%.

Range Selected
Cost of equity 6.30% - 9.00% 7.65%
Tax rate 20.70% - 28.30% 24.50%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.1% - 8.1% 7.1%
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 0.53 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.00%
Tax rate 20.70% 28.30%
Debt/Equity ratio 0.3 0.3
Cost of debt 7.00% 7.00%
After-tax WACC 6.1% 8.1%
Selected WACC 7.1%