XBIT
XBiotech Inc
Price:  
6.63 
USD
Volume:  
45,432.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XBIT WACC - Weighted Average Cost of Capital

The WACC of XBiotech Inc (XBIT) is 8.7%.

The Cost of Equity of XBiotech Inc (XBIT) is 12.70%.
The Cost of Debt of XBiotech Inc (XBIT) is 5.00%.

Range Selected
Cost of equity 10.40% - 15.00% 12.70%
Tax rate 5.00% - 9.20% 7.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.6% - 9.8% 8.7%
WACC

XBIT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.43 1.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.40% 15.00%
Tax rate 5.00% 9.20%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 7.6% 9.8%
Selected WACC 8.7%