The WACC of XORTX Therapeutics Inc (XRX.CN) is 7.7%.
| Range | Selected | |
| Cost of equity | 10.00% - 13.30% | 11.65% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.39 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 13.30% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.5% |
| Selected WACC | 7.7% | |