Skip to content

Chanson International Holding Class A Ordinary Shares (CHSN) — WACC Analysis

WACC Breakdown

Chanson International Holding Class A Ordinary Shares (CHSN) has a weighted average cost of capital (WACC) of 4.7%. The cost of equity is 8.2%, derived from a beta of 0.76 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.9%. The capital structure is 32.6% equity and 67.4% debt.

Interpretation

A WACC of 4.7% suggests that the market views Chanson International Holding Class A Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare CHSN's WACC of 4.7% against industry peers to gauge its relative financing costs. A beta of 0.76 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CHSN WACC: 4.66% for Chanson International Holding Class A Ordinary Shares

Current inputs imply a 8.22% cost of equity and a 3.71% 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

Chanson International Holding Class A Ordinary Shares Common Stock (CHSN) WACC Results
Weighted Average Cost of Capital
4.66%
Cost of Equity
8.22%
Risk-Free Rate4.67%
Beta0.76
Market Risk Premium4.23%
Cost of Debt
2.93%
Pre-Tax Cost of Debt3.71%
Tax Rate21.00%
Tax Shield0.78%
Capital Structure
Equity: 32.63%($2.46M)
Debt: 67.37%($5.07M)
Equity Component
2.68%
32.63% × 8.22%
Debt Component
1.98%
67.37% × 2.93%

Chanson International Holding Class A Ordinary Shares (CHSN) WACC in context

Chanson International Holding Class A Ordinary Shares (CHSN) currently screens with an estimated WACC of 4.66%. That blends a 8.22% cost of equity, a 3.71% pre-tax cost of debt, and a 32.63% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What CHSN WACC implies

A 4.66% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates CHSN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.76 and equity accounts for 32.63% 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.

CHSN WACC: 4.66% — Chanson International Holding Class A Ordinary Shares Cost of Capital (August 2026) | DeepViews