ESTC
Elastic NV
Price:  
103.81 
USD
Volume:  
1,582,615.00
Netherlands | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESTC WACC - Weighted Average Cost of Capital

The WACC of Elastic NV (ESTC) is 8.4%.

The Cost of Equity of Elastic NV (ESTC) is 8.45%.
The Cost of Debt of Elastic NV (ESTC) is 7.00%.

Range Selected
Cost of equity 7.40% - 9.50% 8.45%
Tax rate 5.00% - 7.40% 6.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.3% - 9.4% 8.4%
WACC

ESTC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.76 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.50%
Tax rate 5.00% 7.40%
Debt/Equity ratio 0.05 0.05
Cost of debt 7.00% 7.00%
After-tax WACC 7.3% 9.4%
Selected WACC 8.4%