The WACC of Xeros Technology Group PLC (XSG.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.40% | 7.35% |
| Tax rate | 7.00% - 7.90% | 7.45% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 8.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.40% |
| Tax rate | 7.00% | 7.90% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 8.2% |
| Selected WACC | 7.2% | |