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