VRNS
Varonis Systems Inc
Price:  
49.02 
USD
Volume:  
1,707,145.00
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 7.20% - 10.30% 8.75%
Tax rate 4.50% - 7.00% 5.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.2% - 10.1% 8.6%
WACC

VRNS WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.30%
Tax rate 4.50% 7.00%
Debt/Equity ratio 0.05 0.05
Cost of debt 7.00% 7.00%
After-tax WACC 7.2% 10.1%
Selected WACC 8.6%