The WACC of Vine Energy Inc (VEI) is 10.3%.
| Range | Selected | |
| Cost of equity | 11.30% - 15.00% | 13.15% |
| Tax rate | 0.70% - 1.20% | 0.95% |
| Cost of debt | 7.00% - 8.00% | 7.50% |
| WACC | 9.2% - 11.5% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.92 | 2.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.30% | 15.00% |
| Tax rate | 0.70% | 1.20% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 7.00% | 8.00% |
| After-tax WACC | 9.2% | 11.5% |
| Selected WACC | 10.3% | |