VMW
VMware Inc
Price:  
142.48 
USD
Volume:  
2,689,910.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMware WACC - Weighted Average Cost of Capital

The WACC of VMware Inc (VMW) is 8.1%.

The Cost of Equity of VMware Inc (VMW) is 8.85%.
The Cost of Debt of VMware Inc (VMW) is 4.60%.

Range Selected
Cost of equity 7.00% - 10.70% 8.85%
Tax rate 13.40% - 18.80% 16.10%
Cost of debt 4.00% - 5.20% 4.60%
WACC 6.5% - 9.8% 8.1%
WACC

VMware WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.70%
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% 9.8%
Selected WACC 8.1%