The WACC of Commvault Systems Inc (CVLT) is 6.7%.
Range | Selected | |
Cost of equity | 8.10% - 12.30% | 10.20% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 4.50% - 4.50% | 4.50% |
WACC | 5.7% - 7.8% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.92 | 1.32 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.10% | 12.30% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.50% | 4.50% |
After-tax WACC | 5.7% | 7.8% |
Selected WACC | 6.7% | |