The WACC of Docebo Inc (DCBO.TO) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.50% | 8.45% |
| Tax rate | 5.10% - 7.20% | 6.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.5% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.83 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.50% |
| Tax rate | 5.10% | 7.20% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.5% |
| Selected WACC | 8.5% | |