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% | |