The WACC of Xpediator PLC (XPD.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.00% - 11.80% | 9.40% |
| Tax rate | 33.80% - 46.90% | 40.35% |
| Cost of debt | 4.60% - 8.20% | 6.40% |
| WACC | 4.8% - 7.7% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 11.80% |
| Tax rate | 33.80% | 46.90% |
| Debt/Equity ratio | 1.23 | 1.23 |
| Cost of debt | 4.60% | 8.20% |
| After-tax WACC | 4.8% | 7.7% |
| Selected WACC | 6.3% | |