The WACC of Xilam Animation SA (XIL.PA) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.10% | 5.95% |
| Tax rate | 16.40% - 17.30% | 16.85% |
| Cost of debt | 4.00% - 8.20% | 6.10% |
| WACC | 4.1% - 7.0% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.32 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.10% |
| Tax rate | 16.40% | 17.30% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 4.00% | 8.20% |
| After-tax WACC | 4.1% | 7.0% |
| Selected WACC | 5.5% | |