The WACC of I3 Verticals Inc (IIIV) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.00% | 7.20% |
| Tax rate | 22.00% - 28.40% | 25.20% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 6.3% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.55 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.00% |
| Tax rate | 22.00% | 28.40% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 6.3% | 7.9% |
| Selected WACC | 7.1% | |