The WACC of Xpeng Inc (XPEV) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.80% | 7.35% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.0% - 8.6% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.44 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.80% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.0% | 8.6% |
| Selected WACC | 7.3% | |