The WACC of Varonis Systems Inc (VRNS) is 7.9%.
Range | Selected | |
Cost of equity | 6.60% - 9.60% | 8.10% |
Tax rate | 11.20% - 13.60% | 12.40% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.5% - 9.3% | 7.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.59 | 0.85 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.60% | 9.60% |
Tax rate | 11.20% | 13.60% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.5% | 9.3% |
Selected WACC | 7.9% | |