The WACC of Xigem Technologies Corp (XIGM.CN) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.40% | 5.90% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.2% - 6.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.05 | -0.05 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 5.40% | 6.40% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.2% | 6.7% |
| Selected WACC | 6.4% | |