The WACC of Zuora Inc (ZUO) is 20.1%.
| Range | Selected | |
| Cost of equity | 9.70% - 12.30% | 11.00% |
| Tax rate | 2.20% - 2.90% | 2.55% |
| Cost of debt | 7.00% - 114.30% | 60.65% |
| WACC | 9.2% - 31.0% | 20.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.28 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 12.30% |
| Tax rate | 2.20% | 2.90% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 7.00% | 114.30% |
| After-tax WACC | 9.2% | 31.0% |
| Selected WACC | 20.1% | |