The WACC of VMware Inc (VMW) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.60% | 8.20% |
| Tax rate | 13.40% - 18.80% | 16.10% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.3% - 8.8% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.64 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.60% |
| Tax rate | 13.40% | 18.80% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.3% | 8.8% |
| Selected WACC | 7.6% | |