The WACC of VerticalScope Holdings Inc (FORA.TO) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.40% | 7.25% |
| Tax rate | 11.30% - 22.60% | 16.95% |
| Cost of debt | 4.40% - 8.40% | 6.40% |
| WACC | 5.6% - 7.9% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.40% |
| Tax rate | 11.30% | 22.60% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.40% | 8.40% |
| After-tax WACC | 5.6% | 7.9% |
| Selected WACC | 6.8% | |