The WACC of Commvault Systems Inc (CVLT) is 6.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 11.50% | 9.50% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 5.4% - 7.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 11.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 5.4% | 7.4% |
| Selected WACC | 6.4% | |