The WACC of Arista Networks Inc (ANET) is 6.6%.
Range | Selected | |
Cost of equity | 7.10% - 10.50% | 8.80% |
Tax rate | 12.20% - 13.90% | 13.05% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.8% - 7.4% | 6.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.71 | 1 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 10.50% |
Tax rate | 12.20% | 13.90% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.8% | 7.4% |
Selected WACC | 6.6% | |