The WACC of X Fab Silicon Foundries EV (XFAB.PA) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.80% | 8.80% |
| Tax rate | 19.70% - 24.20% | 21.95% |
| Cost of debt | 4.00% - 9.90% | 6.95% |
| WACC | 5.7% - 9.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.65 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.80% |
| Tax rate | 19.70% | 24.20% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 4.00% | 9.90% |
| After-tax WACC | 5.7% | 9.8% |
| Selected WACC | 7.8% | |