XPO
XPO Logistics Inc
Price:  
121.89 
USD
Volume:  
916,498.00
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 8.1%.

The Cost of Equity of XPO Logistics Inc (XPO) is 9.00%.
The Cost of Debt of XPO Logistics Inc (XPO) is 5.95%.

Range Selected
Cost of equity 8.00% - 10.00% 9.00%
Tax rate 23.70% - 27.20% 25.45%
Cost of debt 5.30% - 6.60% 5.95%
WACC 7.2% - 9.0% 8.1%
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 0.88 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.00%
Tax rate 23.70% 27.20%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.30% 6.60%
After-tax WACC 7.2% 9.0%
Selected WACC 8.1%