CVLT
Commvault Systems Inc
Price:  
118.06 
USD
Volume:  
320,794.00
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 6.8%.

The Cost of Equity of Commvault Systems Inc (CVLT) is 10.15%.
The Cost of Debt of Commvault Systems Inc (CVLT) is 4.60%.

Range Selected
Cost of equity 8.00% - 12.30% 10.15%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.60% - 4.60% 4.60%
WACC 5.7% - 7.8% 6.8%
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 0.89 1.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.30%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 5.7% 7.8%
Selected WACC 6.8%