XONE
ExOne Co
Price:  
49.50 
USD
Volume:  
27,661.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XONE WACC - Weighted Average Cost of Capital

The WACC of ExOne Co (XONE) is 6.9%.

The Cost of Equity of ExOne Co (XONE) is 6.85%.
The Cost of Debt of ExOne Co (XONE) is 8.70%.

Range Selected
Cost of equity 5.80% - 7.90% 6.85%
Tax rate 1.00% - 1.30% 1.15%
Cost of debt 7.00% - 10.40% 8.70%
WACC 5.8% - 7.9% 6.9%
WACC

XONE WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.63 0.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.90%
Tax rate 1.00% 1.30%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 10.40%
After-tax WACC 5.8% 7.9%
Selected WACC 6.9%