XFAB.PA
X Fab Silicon Foundries EV
Price:  
4.99 
EUR
Volume:  
196,744.00
Belgium | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XFAB.PA WACC - Weighted Average Cost of Capital

The WACC of X Fab Silicon Foundries EV (XFAB.PA) is 9.5%.

The Cost of Equity of X Fab Silicon Foundries EV (XFAB.PA) is 11.55%.
The Cost of Debt of X Fab Silicon Foundries EV (XFAB.PA) is 4.85%.

Range Selected
Cost of equity 9.80% - 13.30% 11.55%
Tax rate 12.10% - 18.00% 15.05%
Cost of debt 4.20% - 5.50% 4.85%
WACC 8.1% - 10.9% 9.5%
WACC

XFAB.PA WACC calculation

Category Low High
Long-term bond rate 3.0% 3.5%
Equity market risk premium 5.8% 6.8%
Adjusted beta 1.17 1.37
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 13.30%
Tax rate 12.10% 18.00%
Debt/Equity ratio 0.38 0.38
Cost of debt 4.20% 5.50%
After-tax WACC 8.1% 10.9%
Selected WACC 9.5%