XHR
Xenia Hotels & Resorts Inc
Price:  
9.72 
USD
Volume:  
904,851.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XHR WACC - Weighted Average Cost of Capital

The WACC of Xenia Hotels & Resorts Inc (XHR) is 10.3%.

The Cost of Equity of Xenia Hotels & Resorts Inc (XHR) is 10.70%.
The Cost of Debt of Xenia Hotels & Resorts Inc (XHR) is 10.65%.

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%
WACC

XHR WACC calculation

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%