FROG
Jfrog Ltd
Price:  
31.08 
USD
Volume:  
613,578.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FROG WACC - Weighted Average Cost of Capital

The WACC of Jfrog Ltd (FROG) is 6.9%.

The Cost of Equity of Jfrog Ltd (FROG) is 9.15%.
The Cost of Debt of Jfrog Ltd (FROG) is 5.00%.

Range Selected
Cost of equity 6.80% - 11.50% 9.15%
Tax rate 5.90% - 8.80% 7.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 8.0% 6.9%
WACC

FROG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.65 1.18
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 11.50%
Tax rate 5.90% 8.80%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 8.0%
Selected WACC 6.9%