Question 1

What is Twenty One Capital, Inc.'s WACC?

Accepted Answer

Twenty One Capital, Inc. (XXI) has a Weighted Average Cost of Capital (WACC) of 7.38%. This is calculated using a Cost of Equity of 8.85% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 2.00%, with an equity weight of 78.57% in the capital structure.

Question 2

Is Twenty One Capital, Inc.'s WACC high or low?

Accepted Answer

Twenty One Capital, Inc.'s WACC of 7.38% is below the typical range of 8-12% for most companies, indicating relatively low cost of capital and lower risk. 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 Twenty One Capital, Inc.'s WACC calculated?

Accepted Answer

Twenty One Capital, Inc.'s WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.85% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 2.00%. The capital structure is 78.57% equity and 21.43% debt.

Twenty One Capital, Inc. (XXI) — WACC 分析

WACC 构成

解读

Twenty One Capital, Inc.（XXI）WACC：7.38%

WACC计算器

Twenty One Capital, Inc.（XXI） WACC 解读

XXI 公司分析

XXI DCF 估值

继续做同行对比