The WACC of Exela Technologies Inc (XELA) is 18.2%.
| Range | Selected | |
| Cost of equity | 217.50% - 372.30% | 294.90% |
| Tax rate | 5.20% - 7.90% | 6.55% |
| Cost of debt | 10.10% - 23.90% | 17.00% |
| WACC | 11.4% - 25.0% | 18.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 46.45 | 65.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 217.50% | 372.30% |
| Tax rate | 5.20% | 7.90% |
| Debt/Equity ratio | 113.53 | 113.53 |
| Cost of debt | 10.10% | 23.90% |
| After-tax WACC | 11.4% | 25.0% |
| Selected WACC | 18.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for XELA:
cost_of_equity (294.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (46.45) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.