The WACC of VMware Inc (VMW) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.50% | 8.75% |
| Tax rate | 13.40% - 18.80% | 16.10% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.5% - 9.6% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.50% |
| Tax rate | 13.40% | 18.80% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.5% | 9.6% |
| Selected WACC | 8.0% | |