The WACC of Xeros Technology Group PLC (XSG.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.60% | 8.15% |
| Tax rate | 7.00% - 7.90% | 7.45% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.7% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.60% |
| Tax rate | 7.00% | 7.90% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.7% | 8.7% |
| Selected WACC | 7.7% | |