The WACC of Docebo Inc (DCBO.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.40% | 9.05% |
| Tax rate | 7.70% - 11.00% | 9.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.7% - 10.4% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.88 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.40% |
| Tax rate | 7.70% | 11.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.7% | 10.4% |
| Selected WACC | 9.0% | |