Skip to content

Lead Real Estate Co., Ltd American Depositary Shares (LRE) — WACC Analysis

WACC Breakdown

Lead Real Estate Co., Ltd American Depositary Shares (LRE) has a weighted average cost of capital (WACC) of 4.0%. The cost of equity is 6.7%, derived from a beta of 0.21 and a risk-free rate of 4.7%. The after-tax cost of debt is 1.6%. The capital structure is 11.4% equity and 88.6% debt.

Interpretation

A WACC of 4.0% suggests that the market views Lead Real Estate Co., Ltd American Depositary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare LRE's WACC of 4.0% against industry peers to gauge its relative financing costs. A beta of 0.21 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

LRE WACC: 4.00% for Lead Real Estate Co., Ltd American Depositary Shares

Current inputs imply a 6.67% 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

Lead Real Estate Co., Ltd American Depositary Shares Common Stock (LRE) WACC Results
Weighted Average Cost of Capital
4.00%
Cost of Equity
6.67%
Risk-Free Rate4.67%
Beta0.21
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 11.43%($17.67M)
Debt: 88.57%($136.88M)
Equity Component
0.76%
11.43% × 6.67%
Debt Component
1.40%
88.57% × 1.58%

Lead Real Estate Co., Ltd American Depositary Shares (LRE) WACC in context

Lead Real Estate Co., Ltd American Depositary Shares (LRE) currently screens with an estimated WACC of 4.00%. That blends a 6.67% cost of equity, a 2.00% pre-tax cost of debt, and a 11.43% 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 LRE WACC implies

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

How this page calculates LRE

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.21 and equity accounts for 11.43% 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.

LRE Company Analysis

Review profitability, valuation multiples, filings, and business context.

LRE DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

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.