The WACC of Xenia Hotels & Resorts Inc (XHR) is 10.3%.
Range | Selected | |
Cost of equity | 9.30% - 12.10% | 10.70% |
Tax rate | 5.50% - 7.60% | 6.55% |
Cost of debt | 5.70% - 15.60% | 10.65% |
WACC | 7.0% - 13.5% | 10.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.19 | 1.3 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.30% | 12.10% |
Tax rate | 5.50% | 7.60% |
Debt/Equity ratio | 1.34 | 1.34 |
Cost of debt | 5.70% | 15.60% |
After-tax WACC | 7.0% | 13.5% |
Selected WACC | 10.3% | |