The WACC of Xigem Technologies Corp (XIGM.CN) is 42.3%.
| Range | Selected | |
| Cost of equity | 70.50% - 84.70% | 77.60% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 38.8% - 45.9% | 42.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 13.21 | 13.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 70.50% | 84.70% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 38.8% | 45.9% |
| Selected WACC | 42.3% | |