MTOR
Meritor Inc
Price:  
36.50 
USD
Volume:  
2,560,088.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Meritor WACC - Weighted Average Cost of Capital

The WACC of Meritor Inc (MTOR) is 8.5%.

The Cost of Equity of Meritor Inc (MTOR) is 10.25%.
The Cost of Debt of Meritor Inc (MTOR) is 5.15%.

Range Selected
Cost of equity 8.40% - 12.10% 10.25%
Tax rate 18.40% - 22.00% 20.20%
Cost of debt 4.90% - 5.40% 5.15%
WACC 7.2% - 9.9% 8.5%
WACC

Meritor WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.99 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 12.10%
Tax rate 18.40% 22.00%
Debt/Equity ratio 0.4 0.4
Cost of debt 4.90% 5.40%
After-tax WACC 7.2% 9.9%
Selected WACC 8.5%