The WACC of ServiceNow Inc (NOW) is 7.9%.
Range | Selected | |
Cost of equity | 6.70% - 9.30% | 8.00% |
Tax rate | 19.80% - 41.00% | 30.40% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 6.7% - 9.2% | 7.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.61 | 0.79 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.70% | 9.30% |
Tax rate | 19.80% | 41.00% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 6.7% | 9.2% |
Selected WACC | 7.9% | |