Skip to content

INLIF LIMITED Class A Ordinary Shares (INLF) — WACC Analysis

WACC Breakdown

INLIF LIMITED Class A Ordinary Shares (INLF) has a weighted average cost of capital (WACC) of 6.7%. The cost of equity is 10.1%, derived from a beta of 1.41 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.4%. The capital structure is 49.1% equity and 50.9% debt.

Interpretation

A WACC of 6.7% suggests that the market views INLIF LIMITED Class A Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare INLF's WACC of 6.7% against industry peers to gauge its relative financing costs. A beta of 1.41 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

INLF WACC: 6.67% for INLIF LIMITED Class A Ordinary Shares

Current inputs imply a 10.06% cost of equity and a 3.41% 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

INLIF LIMITED Class A Ordinary Shares Common Stock (INLF) WACC Results
Weighted Average Cost of Capital
6.67%
Cost of Equity
10.06%
Risk-Free Rate4.67%
Beta1.41
Market Risk Premium4.23%
Cost of Debt
3.41%
Pre-Tax Cost of Debt3.41%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 49.06%($4.45M)
Debt: 50.94%($4.62M)
Equity Component
4.93%
49.06% × 10.06%
Debt Component
1.73%
50.94% × 3.41%

INLIF LIMITED Class A Ordinary Shares (INLF) WACC in context

INLIF LIMITED Class A Ordinary Shares (INLF) currently screens with an estimated WACC of 6.67%. That blends a 10.06% cost of equity, a 3.41% pre-tax cost of debt, and a 49.06% 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 INLF WACC implies

A 6.67% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates INLF

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.41 and equity accounts for 49.06% 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.