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 | 1.17 | 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% | |