XPEV
Xpeng Inc
Price:  
23.67 
USD
Volume:  
7,281,200.00
China | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPEV WACC - Weighted Average Cost of Capital

The WACC of Xpeng Inc (XPEV) is 7.1%.

The Cost of Equity of Xpeng Inc (XPEV) is 7.10%.
The Cost of Debt of Xpeng Inc (XPEV) is 7.00%.

Range Selected
Cost of equity 6.00% - 8.20% 7.10%
Tax rate 0.30% - 0.40% 0.35%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.1% - 8.0% 7.1%
WACC

XPEV WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.46 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.20%
Tax rate 0.30% 0.40%
Debt/Equity ratio 0.13 0.13
Cost of debt 7.00% 7.00%
After-tax WACC 6.1% 8.0%
Selected WACC 7.1%

XPEV's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for XPEV:

cost_of_equity (7.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.46) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.