Skip to content

Leishen Energy Holding Co., Ltd. Class A Ordinary Shares (LSE) — WACC Analysis

WACC Breakdown

Leishen Energy Holding Co., Ltd. Class A Ordinary Shares (LSE) has a weighted average cost of capital (WACC) of 8.2%. The cost of equity is 8.4%, derived from a beta of 0.84 and a risk-free rate of 4.7%. The after-tax cost of debt is 1.6%. The capital structure is 95.7% equity and 4.3% debt.

Interpretation

A WACC of 8.2% is moderate, reflecting the market's balanced risk assessment of Leishen Energy Holding Co., Ltd. Class A Ordinary Shares.

Investors can compare LSE's WACC of 8.2% against industry peers to gauge its relative financing costs. A beta of 0.84 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

LSE WACC: 8.15% for Leishen Energy Holding Co., Ltd. Class A Ordinary Shares

Current inputs imply a 8.45% 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

Leishen Energy Holding Co., Ltd. Class A Ordinary Shares Common Stock (LSE) WACC Results
Weighted Average Cost of Capital
8.15%
Cost of Equity
8.45%
Risk-Free Rate4.67%
Beta0.84
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 95.69%($93.13M)
Debt: 4.31%($4.20M)
Equity Component
8.08%
95.69% × 8.45%
Debt Component
0.07%
4.31% × 1.58%

Leishen Energy Holding Co., Ltd. Class A Ordinary Shares (LSE) WACC in context

Leishen Energy Holding Co., Ltd. Class A Ordinary Shares (LSE) currently screens with an estimated WACC of 8.15%. That blends a 8.45% cost of equity, a 2.00% pre-tax cost of debt, and a 95.69% 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 LSE WACC implies

A 8.15% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates LSE

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.84 and equity accounts for 95.69% 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.