PANW
Palo Alto Networks Inc
Price:  
398.42 
USD
Volume:  
1,681,378.00
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 8.4%.

The Cost of Equity of Palo Alto Networks Inc (PANW) is 8.45%.
The Cost of Debt of Palo Alto Networks Inc (PANW) is 4.25%.

Range Selected
Cost of equity 6.80% - 10.10% 8.45%
Tax rate 19.50% - 25.00% 22.25%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.7% - 10.0% 8.4%
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 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.10%
Tax rate 19.50% 25.00%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.50%
After-tax WACC 6.7% 10.0%
Selected WACC 8.4%