EXPI
eXp World Holdings Inc
Price:  
13.09 
USD
Volume:  
811,094.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXPI WACC - Weighted Average Cost of Capital

The WACC of eXp World Holdings Inc (EXPI) is 6.2%.

The Cost of Equity of eXp World Holdings Inc (EXPI) is 8.80%.
The Cost of Debt of eXp World Holdings Inc (EXPI) is 5.00%.

Range Selected
Cost of equity 6.60% - 11.00% 8.80%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 7.3% 6.2%
WACC

EXPI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.6 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.60% 11.00%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 7.3%
Selected WACC 6.2%