Question 1

What is Xtant Medical Holdings, Inc.'s WACC?

Accepted Answer

Xtant Medical Holdings, Inc. (XTNT) has a Weighted Average Cost of Capital (WACC) of 9.76%. This is calculated using a Cost of Equity of 7.44% (via CAPM with a beta of 0.48) and a pre-tax Cost of Debt of 27.30%, with an equity weight of 83.61% in the capital structure.

Question 2

Is Xtant Medical Holdings, Inc.'s WACC high or low?

Accepted Answer

Xtant Medical Holdings, Inc.'s WACC of 9.76% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Xtant Medical Holdings, Inc.'s WACC calculated?

Accepted Answer

Xtant Medical Holdings, Inc.'s WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 7.44% is derived from the CAPM model using a beta of 0.48. The pre-tax Cost of Debt (Rd) is 27.30%. The capital structure is 83.61% equity and 16.39% debt.

Xtant Medical Holdings, Inc. (XTNT) — WACC 分析

WACC 构成

解读

Xtant Medical Holdings, Inc.（XTNT）WACC：9.76%

WACC计算器

Xtant Medical Holdings, Inc.（XTNT） WACC 解读

XTNT 公司分析

XTNT DCF 估值

继续做同行对比