The WACC of Varonis Systems Inc (VRNS) is 8.5%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.30% | 8.60% |
| Tax rate | 7.80% - 10.60% | 9.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.9% - 10.1% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.66 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.30% |
| Tax rate | 7.80% | 10.60% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.9% | 10.1% |
| Selected WACC | 8.5% | |