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