HSAI WACC: 8.76% for Hesai Group American Depositary Share, each ADS represents one Class B ordinary share
Current inputs imply a 8.85% cost of equity and a 5.59% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
Values are automatically populated from real data. You can adjust them manually if needed.
Please enter a valid company ticker to calculate WACC
Hesai Group American Depositary Share, each ADS represents one Class B ordinary share (HSAI) WACC in context
Hesai Group American Depositary Share, each ADS represents one Class B ordinary share (HSAI) currently screens with an estimated WACC of 8.76%. That blends a 8.85% cost of equity, a 5.59% pre-tax cost of debt, and a 98.05% 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.
A 8.76% discount rate falls into a common range for established public companies and is a practical DCF starting point.
This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 98.05% of capital.
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.