NCTY WACC: 9.96% for The9 Limited American Depository Shares representing three class A ordinary shares
Current inputs imply a 8.90% cost of equity and a 13.02% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.
WACC Calculator
Values are automatically populated from real data. You can adjust them manually if needed.
Please enter a valid company ticker to calculate WACC
The9 Limited American Depository Shares representing three class A ordinary shares (NCTY) WACC in context
The9 Limited American Depository Shares representing three class A ordinary shares (NCTY) currently screens with an estimated WACC of 9.96%. That blends a 8.90% cost of equity, a 13.02% pre-tax cost of debt, and a 74.23% 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.
A 9.96% discount rate falls into a common range for established public companies and is a practical DCF starting point.
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 74.23% of capital.
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.