The WACC of X1 Esports & Entertainment Ltd (XONE.CN) is 2.5%.
| Range | Selected | |
| Cost of equity | 0.70% - 4.20% | 2.45% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 0.7% | 2.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -4.59 | -4.59 |
| Additional risk adjustments | 24.5% | 25.0% |
| Cost of equity | 0.70% | 4.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 0.7% |
| Selected WACC | 2.5% | |