The WACC of Xintela AB (XINT.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 9.00% | 7.10% |
| Tax rate | 1.00% - 4.00% | 2.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.9% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.07 | 0.41 |
| Additional risk adjustments | 3.0% | 3.5% |
| Cost of equity | 5.20% | 9.00% |
| Tax rate | 1.00% | 4.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.9% |
| Selected WACC | 6.0% | |