MODN
Model N Inc
Price:  
24.56 
USD
Volume:  
144,603.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MODN WACC - Weighted Average Cost of Capital

The WACC of Model N Inc (MODN) is 7.9%.

The Cost of Equity of Model N Inc (MODN) is 8.70%.
The Cost of Debt of Model N Inc (MODN) is 5.50%.

Range Selected
Cost of equity 6.80% - 10.60% 8.70%
Tax rate 5.50% - 5.80% 5.65%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.1% - 9.7% 7.9%
WACC

MODN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.60%
Tax rate 5.50% 5.80%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.00% 7.00%
After-tax WACC 6.1% 9.7%
Selected WACC 7.9%