ZUO
Zuora Inc
Price:  
9.92 
USD
Volume:  
997,123.00
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 11.10%.
The Cost of Debt of Zuora Inc (ZUO) is 60.65%.

Range Selected
Cost of equity 9.80% - 12.40% 11.10%
Tax rate 2.20% - 2.90% 2.55%
Cost of debt 7.00% - 114.30% 60.65%
WACC 9.2% - 31.2% 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 1.29 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 12.40%
Tax rate 2.20% 2.90%
Debt/Equity ratio 0.24 0.24
Cost of debt 7.00% 114.30%
After-tax WACC 9.2% 31.2%
Selected WACC 20.2%