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% | |