The WACC of VM Hotel Acquisition Corp (VMH.U.TO) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.00% | 9.00% |
| Tax rate | 17.00% - 25.50% | 21.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 9.7% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.05 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.00% |
| Tax rate | 17.00% | 25.50% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 9.7% |
| Selected WACC | 8.7% | |