IIIV
I3 Verticals Inc
Price:  
25.15 
USD
Volume:  
193,614.00
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 7.1%.

The Cost of Equity of I3 Verticals Inc (IIIV) is 7.20%.
The Cost of Debt of I3 Verticals Inc (IIIV) is 6.55%.

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%
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 0.55 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%