Skip to content

Huize Holding Limited American Depositary Shares (HUIZ) — WACC Analysis

WACC Breakdown

Huize Holding Limited American Depositary Shares (HUIZ) has a weighted average cost of capital (WACC) of 8.1%. The cost of equity is 8.9%, derived from a beta of 1.00 and a risk-free rate of 4.7%. The after-tax cost of debt is 6.6%. The capital structure is 66.9% equity and 33.1% debt.

Interpretation

A WACC of 8.1% is moderate, reflecting the market's balanced risk assessment of Huize Holding Limited American Depositary Shares.

Investors can compare HUIZ's WACC of 8.1% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

HUIZ WACC: 8.13% for Huize Holding Limited American Depositary Shares

Current inputs imply a 8.90% cost of equity and a 6.59% 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

Huize Holding Limited American Depositary Shares Common Stock (HUIZ) WACC Results
Weighted Average Cost of Capital
8.13%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
6.59%
Pre-Tax Cost of Debt6.59%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 66.85%($17.28M)
Debt: 33.15%($8.57M)
Equity Component
5.95%
66.85% × 8.90%
Debt Component
2.18%
33.15% × 6.59%

Huize Holding Limited American Depositary Shares (HUIZ) WACC in context

Huize Holding Limited American Depositary Shares (HUIZ) currently screens with an estimated WACC of 8.13%. That blends a 8.90% cost of equity, a 6.59% pre-tax cost of debt, and a 66.85% 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 HUIZ WACC implies

A 8.13% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates HUIZ

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 66.85% 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.