SUMO
Sumo Logic Inc
Price:  
12.04 
USD
Volume:  
5,262,680.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SUMO WACC - Weighted Average Cost of Capital

The WACC of Sumo Logic Inc (SUMO) is 10.6%.

The Cost of Equity of Sumo Logic Inc (SUMO) is 14.25%.
The Cost of Debt of Sumo Logic Inc (SUMO) is 7.00%.

Range Selected
Cost of equity 12.10% - 16.40% 14.25%
Tax rate 1.50% - 1.70% 1.60%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.5% - 11.6% 10.6%
WACC

SUMO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.8 2.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.10% 16.40%
Tax rate 1.50% 1.70%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 9.5% 11.6%
Selected WACC 10.6%