The WACC of Xebec Adsorption Inc (XBC.TO) is 11.5%.
| Range | Selected | |
| Cost of equity | 5.50% - 9.00% | 7.25% |
| Tax rate | -% - 4.90% | 2.45% |
| Cost of debt | 7.00% - 24.90% | 15.95% |
| WACC | 6.3% - 16.7% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 9.00% |
| Tax rate | -% | 4.90% |
| Debt/Equity ratio | 1.12 | 1.12 |
| Cost of debt | 7.00% | 24.90% |
| After-tax WACC | 6.3% | 16.7% |
| Selected WACC | 11.5% | |