Skip to content

FST Corp. Ordinary Shares (KBSX) — WACC Analysis

WACC Breakdown

FST Corp. Ordinary Shares (KBSX) has a weighted average cost of capital (WACC) of 5.4%. 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 2.0%. The capital structure is 48.8% equity and 51.2% debt.

Interpretation

A WACC of 5.4% suggests that the market views FST Corp. Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare KBSX's WACC of 5.4% 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

KBSX WACC: 5.37% for FST Corp. Ordinary Shares

Current inputs imply a 8.90% 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

FST Corp. Ordinary Shares Common Stock (KBSX) WACC Results
Weighted Average Cost of Capital
5.37%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
2.00%
Pre-Tax Cost of Debt2.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 48.84%($45.21M)
Debt: 51.16%($47.36M)
Equity Component
4.35%
48.84% × 8.90%
Debt Component
1.02%
51.16% × 2.00%

FST Corp. Ordinary Shares (KBSX) WACC in context

FST Corp. Ordinary Shares (KBSX) currently screens with an estimated WACC of 5.37%. That blends a 8.90% cost of equity, a 2.00% pre-tax cost of debt, and a 48.84% 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 KBSX WACC implies

A 5.37% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates KBSX

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 48.84% 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.