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% | |