The WACC of VerticalScope Holdings Inc (FORA.TO) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.60% | 7.45% |
| Tax rate | 11.30% - 22.60% | 16.95% |
| Cost of debt | 4.40% - 8.40% | 6.40% |
| WACC | 5.8% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.60% |
| Tax rate | 11.30% | 22.60% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.40% | 8.40% |
| After-tax WACC | 5.8% | 8.1% |
| Selected WACC | 6.9% | |