The WACC of XPO Logistics Inc (XPO) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.00% | 8.75% |
| Tax rate | 23.70% - 27.20% | 25.45% |
| Cost of debt | 5.30% - 5.60% | 5.45% |
| WACC | 6.8% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.79 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.00% |
| Tax rate | 23.70% | 27.20% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.30% | 5.60% |
| After-tax WACC | 6.8% | 8.8% |
| Selected WACC | 7.8% | |