XPO
XPO Logistics Inc
Price:  
105.39 
USD
Volume:  
1,752,539.00
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 7.5%.

The Cost of Equity of XPO Logistics Inc (XPO) is 8.40%.
The Cost of Debt of XPO Logistics Inc (XPO) is 5.70%.

Range Selected
Cost of equity 6.80% - 10.00% 8.40%
Tax rate 23.70% - 27.20% 25.45%
Cost of debt 5.30% - 6.10% 5.70%
WACC 6.2% - 8.8% 7.5%
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 0.64 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.00%
Tax rate 23.70% 27.20%
Debt/Equity ratio 0.28 0.28
Cost of debt 5.30% 6.10%
After-tax WACC 6.2% 8.8%
Selected WACC 7.5%