Skip to content

FGI Industries Ltd. Ordinary Shares (FGI) — WACC Analysis

WACC Breakdown

FGI Industries Ltd. Ordinary Shares (FGI) has a weighted average cost of capital (WACC) of 10.0%. The cost of equity is 8.3%, derived from a beta of 0.59 and a risk-free rate of 5.2%. The after-tax cost of debt is 11.9%. The capital structure is 53.1% equity and 46.9% debt.

Interpretation

A WACC of 10.0% is moderate, reflecting the market's balanced risk assessment of FGI Industries Ltd. Ordinary Shares.

Investors can compare FGI's WACC of 10.0% against industry peers to gauge its relative financing costs. A beta of 0.59 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

FGI WACC: 9.98% for FGI Industries Ltd. Ordinary Shares

Current inputs imply a 8.29% cost of equity and a 11.89% 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

FGI Industries Ltd. Ordinary Shares Common Stock (FGI) WACC Results
Weighted Average Cost of Capital
9.98%
Cost of Equity
8.29%
Risk-Free Rate5.22%
Beta0.59
Market Risk Premium4.23%
Cost of Debt
11.89%
Pre-Tax Cost of Debt11.89%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 53.06%($14.74M)
Debt: 46.94%($13.03M)
Equity Component
4.40%
53.06% × 8.29%
Debt Component
5.58%
46.94% × 11.89%

FGI Industries Ltd. Ordinary Shares (FGI) WACC in context

FGI Industries Ltd. Ordinary Shares (FGI) currently screens with an estimated WACC of 9.98%. That blends a 8.29% cost of equity, a 11.89% pre-tax cost of debt, and a 53.06% 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 FGI WACC implies

A 9.98% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates FGI

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.59 and equity accounts for 53.06% 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.