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