Skip to content

Here Group Limited American Depositary Shares (HERE) — WACC Analysis

WACC Breakdown

Here Group Limited American Depositary Shares (HERE) has a weighted average cost of capital (WACC) of 10.4%. The cost of equity is 10.6%, derived from a beta of 1.40 and a risk-free rate of 5.2%. The after-tax cost of debt is 1.6%. The capital structure is 98.3% equity and 1.7% debt.

Interpretation

A WACC of 10.4% is moderate, reflecting the market's balanced risk assessment of Here Group Limited American Depositary Shares.

Investors can compare HERE's WACC of 10.4% against industry peers to gauge its relative financing costs. A beta of 1.40 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

HERE WACC: 10.42% for Here Group Limited American Depositary Shares

Current inputs imply a 10.58% 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

Here Group Limited American Depositary Shares Common Stock (HERE) WACC Results
Weighted Average Cost of Capital
10.42%
Cost of Equity
10.58%
Risk-Free Rate5.22%
Beta1.40
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 98.28%($88.65M)
Debt: 1.72%($1.55M)
Equity Component
10.40%
98.28% × 10.58%
Debt Component
0.03%
1.72% × 1.58%

Here Group Limited American Depositary Shares (HERE) WACC in context

Here Group Limited American Depositary Shares (HERE) currently screens with an estimated WACC of 10.42%. That blends a 10.58% cost of equity, a 2.00% pre-tax cost of debt, and a 98.28% 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 HERE WACC implies

A 10.42% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates HERE

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.40 and equity accounts for 98.28% 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.

HERE Company Analysis

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

HERE 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.