The WACC of Xpel Inc (XPEL) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.10% | 6.95% |
| Tax rate | 19.90% - 20.00% | 19.95% |
| Cost of debt | 4.50% - 9.00% | 6.75% |
| WACC | 5.7% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.41 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.10% |
| Tax rate | 19.90% | 20.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.50% | 9.00% |
| After-tax WACC | 5.7% | 8.1% |
| Selected WACC | 6.9% | |