The WACC of Xior Student Housing NV (XIOR.BR) is 5.8%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.20% | 8.95% |
| Tax rate | 10.20% - 23.40% | 16.80% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 6.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.20% |
| Tax rate | 10.20% | 23.40% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 6.3% |
| Selected WACC | 5.8% | |