The WACC of Nutanix Inc (NTNX) is 8.2%.
Range | Selected | |
Cost of equity | 7.20% - 9.40% | 8.30% |
Tax rate | 2.30% - 5.10% | 3.70% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.1% - 9.2% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.73 | 0.81 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.20% | 9.40% |
Tax rate | 2.30% | 5.10% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.1% | 9.2% |
Selected WACC | 8.2% | |