The WACC of XPO Logistics Inc (XPO) is 8.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 9.90% | 8.95% |
| Tax rate | 23.70% - 27.20% | 25.45% |
| Cost of debt | 5.30% - 6.10% | 5.70% |
| WACC | 7.3% - 8.9% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.89 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 9.90% |
| Tax rate | 23.70% | 27.20% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.30% | 6.10% |
| After-tax WACC | 7.3% | 8.9% |
| Selected WACC | 8.1% | |