Switch to:
Mercury Systems Inc  (NAS:MRCY) WACC %:11.58% As of Today

As of today, Mercury Systems Inc's weighted average cost of capital is 11.58%. Mercury Systems Inc's ROIC % is 5.75% (calculated using TTM income statement data). Mercury Systems Inc earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Mercury Systems Inc Annual Data

 Jun09 Jun10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16 Jun17 Jun18 WACC %     12.49 3.99 4.28 5.70 5.55

Competitive Comparison
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.

Mercury Systems Inc Distribution

* The bar in red indicates where Mercury Systems Inc's WACC % falls into.

Calculation

The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.

 WACC = E / (E + D) * Cost of Equity + D / (E + D) * Cost of Debt * (1 - Tax Rate)

1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap (M)". As of today, Mercury Systems Inc's market capitalization (E) is \$3768.690 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest two-year average Current Portion of Long-Term Debt and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2019, Mercury Systems Inc's latest two-year average Current Portion of Long-Term Debt was \$0 Mil and its latest two-year average Long-Term Debt & Capital Lease Obligation was \$97.5 Mil. The total Book Value of Debt (D) is \$97.5 Mil.
a) weight of equity = E / (E + D) = 3768.690 / (3768.690 + 97.5) = 0.9748
b) weight of debt = D / (E + D) = 97.5 / (3768.690} + 97.5) = 0.0252

2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.09000000%. Please go to Economic Indicators page for more information.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Mercury Systems Inc's beta is 1.62.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 2.09000000% + 1.62 * 6% = 11.81%

3. Cost of Debt:
GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.
As of Jun. 2018, Mercury Systems Inc's interest expense (positive number) was \$2.85 Mil. Its total Book Value of Debt (D) is \$97.5 Mil.
Cost of Debt = 2.85 / 97.5 = 2.9231%.

4. Multiply by one minus Average Tax Rate:
GuruFocus uses the latest two-year average tax rate to do the calculation.
The latest Two-year Average Tax Rate is11.95%.

Mercury Systems Inc's Weighted Average Cost Of Capital (WACC) for Today is calculated as:

 WACC = E / (E + D) * Cost of Equity + D / (E + D) * Cost of Debt * (1 - Tax Rate) = 0.9748 * 11.81% + 0.0252 * 2.9231% * (1 - 11.95%) = 11.58%

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Explanation

Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Mercury Systems Inc's weighted average cost of capital is 11.58%. Mercury Systems Inc's ROIC % is 5.75% (calculated using TTM income statement data). Mercury Systems Inc earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Be Aware

1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest two-year average Current Portion of Long-Term Debt and Long-Term Debt & Capital Lease Obligation together.

2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.

3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

4. GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

Related Terms 