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