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% | |