The WACC of I3 Verticals Inc (IIIV) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.40% | 7.35% |
| Tax rate | 22.00% - 28.40% | 25.20% |
| Cost of debt | 6.10% - 23.90% | 15.00% |
| WACC | 6.3% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.40% |
| Tax rate | 22.00% | 28.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 6.10% | 23.90% |
| After-tax WACC | 6.3% | 8.7% |
| Selected WACC | 7.5% | |