XPO
XPO Logistics Inc
Price:  
158.17 
USD
Volume:  
1,175,384.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPO WACC - Weighted Average Cost of Capital

The WACC of XPO Logistics Inc (XPO) is 8.0%.

The Cost of Equity of XPO Logistics Inc (XPO) is 8.80%.
The Cost of Debt of XPO Logistics Inc (XPO) is 5.70%.

Range Selected
Cost of equity 7.50% - 10.10% 8.80%
Tax rate 23.70% - 27.20% 25.45%
Cost of debt 5.30% - 6.10% 5.70%
WACC 6.9% - 9.2% 8.0%
WACC

XPO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.78 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.10%
Tax rate 23.70% 27.20%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.30% 6.10%
After-tax WACC 6.9% 9.2%
Selected WACC 8.0%