The WACC of Mercury Systems Inc (MRCY) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.00% - 9.50% | 7.75% |
| Tax rate | 24.20% - 31.80% | 28.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 8.5% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 9.50% |
| Tax rate | 24.20% | 31.80% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 8.5% |
| Selected WACC | 7.2% | |