NTNX
Nutanix Inc
Price:  
61.87 
USD
Volume:  
1,642,500.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nutanix WACC - Weighted Average Cost of Capital

The WACC of Nutanix Inc (NTNX) is 8.2%.

The Cost of Equity of Nutanix Inc (NTNX) is 8.30%.
The Cost of Debt of Nutanix Inc (NTNX) is 5.00%.

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%
WACC

Nutanix WACC calculation

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%