The WACC of Vivint Smart Home Inc (VVNT) is 16.3%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.70% | 8.45% |
| Tax rate | 0.50% - 0.80% | 0.65% |
| Cost of debt | 23.90% - 23.90% | 23.90% |
| WACC | 15.7% - 16.9% | 16.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.73 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.70% |
| Tax rate | 0.50% | 0.80% |
| Debt/Equity ratio | 1.05 | 1.05 |
| Cost of debt | 23.90% | 23.90% |
| After-tax WACC | 15.7% | 16.9% |
| Selected WACC | 16.3% | |