The WACC of Exco Technologies Ltd (XTC.TO) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.10% | 6.90% |
| Tax rate | 22.70% - 24.10% | 23.40% |
| Cost of debt | 4.40% - 15.40% | 9.90% |
| WACC | 5.1% - 9.0% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.10% |
| Tax rate | 22.70% | 24.10% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.40% | 15.40% |
| After-tax WACC | 5.1% | 9.0% |
| Selected WACC | 7.1% | |