Skip to content

EZGO Technologies Ltd. Ordinary Shares (EZGO) — WACC Analysis

WACC Breakdown

EZGO Technologies Ltd. Ordinary Shares (EZGO) has a weighted average cost of capital (WACC) of 4.0%. The cost of equity is 7.5%, derived from a beta of 0.51 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.0%. The capital structure is 14.8% equity and 85.2% debt.

Interpretation

A WACC of 4.0% suggests that the market views EZGO Technologies Ltd. Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare EZGO's WACC of 4.0% against industry peers to gauge its relative financing costs. A beta of 0.51 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

EZGO WACC: 4.00% for EZGO Technologies Ltd. Ordinary Shares

Current inputs imply a 7.52% cost of equity and a 2.00% 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

EZGO Technologies Ltd. Ordinary Shares Common Stock (EZGO) WACC Results
Weighted Average Cost of Capital
4.00%
Cost of Equity
7.52%
Risk-Free Rate4.67%
Beta0.51
Market Risk Premium4.23%
Cost of Debt
2.00%
Pre-Tax Cost of Debt2.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 14.84%($2.20M)
Debt: 85.16%($12.65M)
Equity Component
1.12%
14.84% × 7.52%
Debt Component
1.70%
85.16% × 2.00%

EZGO Technologies Ltd. Ordinary Shares (EZGO) WACC in context

EZGO Technologies Ltd. Ordinary Shares (EZGO) currently screens with an estimated WACC of 4.00%. That blends a 7.52% cost of equity, a 2.00% pre-tax cost of debt, and a 14.84% 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 EZGO WACC implies

A 4.00% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates EZGO

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.51 and equity accounts for 14.84% 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.

EZGO Company Analysis

Review profitability, valuation multiples, filings, and business context.

EZGO DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

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.

EZGO WACC: 4.00% — EZGO Technologies Ltd. Ordinary Shares Cost of Capital (August 2026) | DeepViews