PANW
Palo Alto Networks Inc
Price:  
311.44 
USD
Volume:  
3,892,815.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PANW WACC - Weighted Average Cost of Capital

The WACC of Palo Alto Networks Inc (PANW) is 8.7%.

The Cost of Equity of Palo Alto Networks Inc (PANW) is 8.80%.
The Cost of Debt of Palo Alto Networks Inc (PANW) is 4.30%.

Range Selected
Cost of equity 6.80% - 10.80% 8.80%
Tax rate 13.00% - 18.10% 15.55%
Cost of debt 4.00% - 4.60% 4.30%
WACC 6.7% - 10.6% 8.7%
WACC

PANW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.80%
Tax rate 13.00% 18.10%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 4.60%
After-tax WACC 6.7% 10.6%
Selected WACC 8.7%