XPL.WA WACC - Weighted Average Cost of Capital

The WACC of Xplus SA (XPL.WA) is 9.1%.

The Cost of Equity of Xplus SA (XPL.WA) is 9.10%.

The Cost of Debt of Xplus SA (XPL.WA) is 10.00%.

	Range	Selected
Cost of equity	8.10% - 10.10%	9.10%
Tax rate	16.50% - 16.90%	16.70%
Cost of debt	7.00% - 13.00%	10.00%
WACC	8.1% - 10.1%	9.1%

WACC

XPL.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.41	0.48

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.10%	10.10%

Tax rate	16.50%	16.90%
Debt/Equity ratio	0.01	0.01
Cost of debt	7.00%	13.00%

After-tax WACC	8.1%	10.1%


Selected WACC	9.1%

XPL.WA'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 XPL.WA:

cost_of_equity (9.10%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.41) + 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.