MODN
Model N Inc
Price:  
30.00 
USD
Volume:  
1,521,680.00
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 7.0%.

The Cost of Equity of Model N Inc (MODN) is 7.45%.
The Cost of Debt of Model N Inc (MODN) is 5.50%.

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%
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 0.49 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%