The WACC of Mercury Systems Inc (MRCY) is 8.0%.
| Range | Selected | |
| Cost of equity | 6.10% - 11.30% | 8.70% |
| Tax rate | 24.20% - 31.80% | 28.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.0% - 10.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.49 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 11.30% |
| Tax rate | 24.20% | 31.80% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.0% | 10.0% |
| Selected WACC | 8.0% | |