MRCY
Mercury Systems Inc
Price:  
36.26 
USD
Volume:  
411,702.00
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 6.9%.

The Cost of Equity of Mercury Systems Inc (MRCY) is 7.50%.
The Cost of Debt of Mercury Systems Inc (MRCY) is 7.00%.

Range Selected
Cost of equity 5.50% - 9.50% 7.50%
Tax rate 24.20% - 31.80% 28.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.4% - 8.5% 6.9%
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 0.35 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 9.50%
Tax rate 24.20% 31.80%
Debt/Equity ratio 0.27 0.27
Cost of debt 7.00% 7.00%
After-tax WACC 5.4% 8.5%
Selected WACC 6.9%