The WACC of XPO Logistics Inc (XPO) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.20% | 8.95% |
| Tax rate | 23.70% - 27.20% | 25.45% |
| Cost of debt | 5.30% - 5.60% | 5.45% |
| WACC | 6.9% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.83 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.20% |
| Tax rate | 23.70% | 27.20% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.30% | 5.60% |
| After-tax WACC | 6.9% | 8.9% |
| Selected WACC | 7.9% | |