CVLT
Commvault Systems Inc
Price:  
171.59 
USD
Volume:  
144,938.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVLT WACC - Weighted Average Cost of Capital

The WACC of Commvault Systems Inc (CVLT) is 6.6%.

The Cost of Equity of Commvault Systems Inc (CVLT) is 9.90%.
The Cost of Debt of Commvault Systems Inc (CVLT) is 4.50%.

Range Selected
Cost of equity 7.60% - 12.20% 9.90%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.50% - 4.50% 4.50%
WACC 5.4% - 7.7% 6.6%
WACC

CVLT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 12.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 4.50% 4.50%
After-tax WACC 5.4% 7.7%
Selected WACC 6.6%