Skip to content

BUUU Group Limited Class A Ordinary Share (BUUU) — WACC Analysis

WACC Breakdown

BUUU Group Limited Class A Ordinary Share (BUUU) has a weighted average cost of capital (WACC) of 9.3%. The cost of equity is 9.4%, derived from a beta of 1.16 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.9%. The capital structure is 99.9% equity and 0.1% debt.

Interpretation

A WACC of 9.3% is moderate, reflecting the market's balanced risk assessment of BUUU Group Limited Class A Ordinary Share.

Investors can compare BUUU's WACC of 9.3% against industry peers to gauge its relative financing costs. A beta of 1.16 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

BUUU WACC: 9.35% for BUUU Group Limited Class A Ordinary Share

Current inputs imply a 9.35% cost of equity and a 3.66% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

BUUU Group Limited Class A Ordinary Share Common Stock (BUUU) WACC Results
Weighted Average Cost of Capital
9.35%
Cost of Equity
9.35%
Risk-Free Rate4.67%
Beta1.16
Market Risk Premium4.23%
Cost of Debt
2.89%
Pre-Tax Cost of Debt3.66%
Tax Rate21.00%
Tax Shield0.77%
Capital Structure
Equity: 99.91%($479.15M)
Debt: 0.09%($0.43M)
Equity Component
9.34%
99.91% × 9.35%
Debt Component
0.00%
0.09% × 2.89%

BUUU Group Limited Class A Ordinary Share (BUUU) WACC in context

BUUU Group Limited Class A Ordinary Share (BUUU) currently screens with an estimated WACC of 9.35%. That blends a 9.35% cost of equity, a 3.66% pre-tax cost of debt, and a 99.91% 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.

What BUUU WACC implies

A 9.35% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates BUUU

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.16 and equity accounts for 99.91% of capital.

What to do next

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.