VRNS
Varonis Systems Inc
Price:  
47.10 
USD
Volume:  
1,199,258.00
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 8.3%.

The Cost of Equity of Varonis Systems Inc (VRNS) is 8.35%.
The Cost of Debt of Varonis Systems Inc (VRNS) is 7.00%.

Range Selected
Cost of equity 6.70% - 10.00% 8.35%
Tax rate 7.80% - 10.60% 9.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.7% - 9.9% 8.3%
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 0.61 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 10.00%
Tax rate 7.80% 10.60%
Debt/Equity ratio 0.05 0.05
Cost of debt 7.00% 7.00%
After-tax WACC 6.7% 9.9%
Selected WACC 8.3%