XPP.L
XP Power Ltd
Price:  
1,220.00 
GBP
Volume:  
8,264.00
Singapore | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPP.L WACC - Weighted Average Cost of Capital

The WACC of XP Power Ltd (XPP.L) is 9.2%.

The Cost of Equity of XP Power Ltd (XPP.L) is 11.20%.
The Cost of Debt of XP Power Ltd (XPP.L) is 7.50%.

Range Selected
Cost of equity 9.10% - 13.30% 11.20%
Tax rate 16.70% - 25.40% 21.05%
Cost of debt 5.80% - 9.20% 7.50%
WACC 7.5% - 10.9% 9.2%
WACC

XPP.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.85 1.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 13.30%
Tax rate 16.70% 25.40%
Debt/Equity ratio 0.61 0.61
Cost of debt 5.80% 9.20%
After-tax WACC 7.5% 10.9%
Selected WACC 9.2%