The WACC of XPS Pensions Group PLC (XPS.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.10% | 9.65% |
| Tax rate | 19.50% - 26.00% | 22.75% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 8.0% - 10.8% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.10% |
| Tax rate | 19.50% | 26.00% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 8.0% | 10.8% |
| Selected WACC | 9.4% | |