ZUO
Zuora Inc
Price:  
10.02 
USD
Volume:  
26,286,588.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zuora WACC - Weighted Average Cost of Capital

The WACC of Zuora Inc (ZUO) is 20.2%.

The Cost of Equity of Zuora Inc (ZUO) is 11.20%.
The Cost of Debt of Zuora Inc (ZUO) is 60.65%.

Range Selected
Cost of equity 9.60% - 12.80% 11.20%
Tax rate 2.20% - 2.90% 2.55%
Cost of debt 7.00% - 114.30% 60.65%
WACC 9.1% - 31.3% 20.2%
WACC

Zuora WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.25 1.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 12.80%
Tax rate 2.20% 2.90%
Debt/Equity ratio 0.23 0.23
Cost of debt 7.00% 114.30%
After-tax WACC 9.1% 31.3%
Selected WACC 20.2%