Skip to content

Lucas GC Limited Ordinary Shares (LGCL) — WACC Analysis

WACC Breakdown

Lucas GC Limited Ordinary Shares (LGCL) has a weighted average cost of capital (WACC) of 4.0%. 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 2.2%. The capital structure is 14.4% equity and 85.6% debt.

Interpretation

A WACC of 4.0% suggests that the market views Lucas GC Limited Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare LGCL's WACC of 4.0% 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

LGCL WACC: 4.00% for Lucas GC Limited Ordinary Shares

Current inputs imply a 8.90% cost of equity and a 2.76% 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

Lucas GC Limited Ordinary Shares Common Stock (LGCL) WACC Results
Weighted Average Cost of Capital
4.00%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
2.18%
Pre-Tax Cost of Debt2.76%
Tax Rate21.00%
Tax Shield0.58%
Capital Structure
Equity: 14.41%($2.28M)
Debt: 85.59%($13.55M)
Equity Component
1.28%
14.41% × 8.90%
Debt Component
1.87%
85.59% × 2.18%

Lucas GC Limited Ordinary Shares (LGCL) WACC in context

Lucas GC Limited Ordinary Shares (LGCL) currently screens with an estimated WACC of 4.00%. That blends a 8.90% cost of equity, a 2.76% pre-tax cost of debt, and a 14.41% 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 LGCL WACC implies

A 4.00% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates LGCL

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 14.41% 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.