XPF.L
XP Factory PLC
Price:  
14.10 
GBP
Volume:  
37,839.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPF.L WACC - Weighted Average Cost of Capital

The WACC of XP Factory PLC (XPF.L) is 6.7%.

The Cost of Equity of XP Factory PLC (XPF.L) is 9.60%.
The Cost of Debt of XP Factory PLC (XPF.L) is 5.00%.

Range Selected
Cost of equity 8.50% - 10.70% 9.60%
Tax rate 6.50% - 13.90% 10.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.3% - 7.0% 6.7%
WACC

XPF.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.76 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 10.70%
Tax rate 6.50% 13.90%
Debt/Equity ratio 1.35 1.35
Cost of debt 5.00% 5.00%
After-tax WACC 6.3% 7.0%
Selected WACC 6.7%