The WACC of Cloudflare Inc (NET) is 10.2%.
Range | Selected | |
Cost of equity | 9.20% - 11.50% | 10.35% |
Tax rate | 2.60% - 3.80% | 3.20% |
Cost of debt | 5.50% - 7.00% | 6.25% |
WACC | 9.1% - 11.3% | 10.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.16 | 1.18 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.20% | 11.50% |
Tax rate | 2.60% | 3.80% |
Debt/Equity ratio | 0.03 | 0.03 |
Cost of debt | 5.50% | 7.00% |
After-tax WACC | 9.1% | 11.3% |
Selected WACC | 10.2% | |