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