The WACC of XLMedia PLC (XLM.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.30% | 7.05% |
| Tax rate | 18.60% - 29.20% | 23.90% |
| Cost of debt | 7.00% - 12.30% | 9.65% |
| WACC | 5.8% - 8.3% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.30% |
| Tax rate | 18.60% | 29.20% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.00% | 12.30% |
| After-tax WACC | 5.8% | 8.3% |
| Selected WACC | 7.0% | |