The WACC of Vibe Growth Corp (VIBE.CN) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.70% | 6.00% |
| Tax rate | 12.50% - 36.70% | 24.60% |
| Cost of debt | 7.00% - 7.20% | 7.10% |
| WACC | 6.0% - 5.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 6.70% |
| Tax rate | 12.50% | 36.70% |
| Debt/Equity ratio | 3.63 | 3.63 |
| Cost of debt | 7.00% | 7.20% |
| After-tax WACC | 6.0% | 5.0% |
| Selected WACC | 5.5% | |