VRNS
Varonis Systems Inc
Price:  
42.82 
USD
Volume:  
1,861,290.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRNS WACC - Weighted Average Cost of Capital

The WACC of Varonis Systems Inc (VRNS) is 8.6%.

The Cost of Equity of Varonis Systems Inc (VRNS) is 8.75%.
The Cost of Debt of Varonis Systems Inc (VRNS) is 7.00%.

Range Selected
Cost of equity 6.80% - 10.70% 8.75%
Tax rate 7.80% - 10.60% 9.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.8% - 10.5% 8.6%
WACC

VRNS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.64 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.70%
Tax rate 7.80% 10.60%
Debt/Equity ratio 0.05 0.05
Cost of debt 7.00% 7.00%
After-tax WACC 6.8% 10.5%
Selected WACC 8.6%