The WACC of Model N Inc (MODN) is 7.0%.
Range | Selected | |
Cost of equity | 6.10% - 8.80% | 7.45% |
Tax rate | 5.50% - 5.80% | 5.65% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 5.7% - 8.4% | 7.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.49 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.80% |
Tax rate | 5.50% | 5.80% |
Debt/Equity ratio | 0.24 | 0.24 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 5.7% | 8.4% |
Selected WACC | 7.0% | |