The WACC of Xilam Animation SA (XIL.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.30% - 6.70% | 5.50% |
| Tax rate | 16.40% - 17.30% | 16.85% |
| Cost of debt | 4.00% - 8.20% | 6.10% |
| WACC | 3.7% - 6.8% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.22 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 6.70% |
| Tax rate | 16.40% | 17.30% |
| Debt/Equity ratio | 1.56 | 1.56 |
| Cost of debt | 4.00% | 8.20% |
| After-tax WACC | 3.7% | 6.8% |
| Selected WACC | 5.2% | |