SCWX
SecureWorks Corp
Price:  
8.51 
USD
Volume:  
2,057,206.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCWX WACC - Weighted Average Cost of Capital

The WACC of SecureWorks Corp (SCWX) is 5.5%.

The Cost of Equity of SecureWorks Corp (SCWX) is 7.40%.
The Cost of Debt of SecureWorks Corp (SCWX) is 5.00%.

Range Selected
Cost of equity 6.20% - 8.60% 7.40%
Tax rate 27.20% - 29.70% 28.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.0% 5.5%
WACC

SCWX WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.5 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 8.60%
Tax rate 27.20% 29.70%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.0%
Selected WACC 5.5%