IIIV
I3 Verticals Inc
Price:  
22.45 
USD
Volume:  
186,406.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IIIV WACC - Weighted Average Cost of Capital

The WACC of I3 Verticals Inc (IIIV) is 7.5%.

The Cost of Equity of I3 Verticals Inc (IIIV) is 7.35%.
The Cost of Debt of I3 Verticals Inc (IIIV) is 15.00%.

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%
WACC

IIIV WACC calculation

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%