The WACC of Nutanix Inc (NTNX) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.50% | 8.40% |
| Tax rate | 2.30% - 5.10% | 3.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 9.4% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.75 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.50% |
| Tax rate | 2.30% | 5.10% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 9.4% |
| Selected WACC | 8.3% | |