XXI WACC: 11.04% for Twenty One Capital, Inc.
Current inputs imply a 13.50% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
Values are automatically populated from real data. You can adjust them manually if needed.
Please enter a valid company ticker to calculate WACC
Twenty One Capital, Inc. (XXI) WACC in context
Twenty One Capital, Inc. (XXI) currently screens with an estimated WACC of 11.04%. That blends a 13.50% cost of equity, a 2.00% pre-tax cost of debt, and a 78.57% equity weight into the discount rate you would typically use in a DCF model.
falls into a common range for established public companies and is a practical DCF starting point.
A 11.04% discount rate falls into a common range for established public companies and is a practical DCF starting point.
This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 2.65 and equity accounts for 78.57% of capital.
Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.