The WACC of Xenia Hotels & Resorts Inc (XHR) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.50% - 10.70% | 9.60% |
| Tax rate | 5.50% - 7.50% | 6.50% |
| Cost of debt | 5.00% - 15.60% | 10.30% |
| WACC | 6.7% - 12.4% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 10.70% |
| Tax rate | 5.50% | 7.50% |
| Debt/Equity ratio | 0.85 | 0.85 |
| Cost of debt | 5.00% | 15.60% |
| After-tax WACC | 6.7% | 12.4% |
| Selected WACC | 9.6% | |