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