The WACC of SecureWorks Corp (SCWX) is 5.8%.
Range | Selected | |
Cost of equity | 6.90% - 9.20% | 8.05% |
Tax rate | 27.20% - 29.70% | 28.45% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.3% - 6.3% | 5.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.66 | 0.77 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.90% | 9.20% |
Tax rate | 27.20% | 29.70% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.3% | 6.3% |
Selected WACC | 5.8% | |