TEAM
Atlassian Corporation PLC
Price:  
274.65 
USD
Volume:  
1,738,236.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Atlassian WACC - Weighted Average Cost of Capital

The WACC of Atlassian Corporation PLC (TEAM) is 9.4%.

The Cost of Equity of Atlassian Corporation PLC (TEAM) is 9.50%.
The Cost of Debt of Atlassian Corporation PLC (TEAM) is 5.50%.

Range Selected
Cost of equity 8.00% - 11.00% 9.50%
Tax rate 11.70% - 30.10% 20.90%
Cost of debt 4.00% - 7.00% 5.50%
WACC 8.0% - 10.9% 9.4%
WACC

Atlassian WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.00%
Tax rate 11.70% 30.10%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 7.00%
After-tax WACC 8.0% 10.9%
Selected WACC 9.4%