Skip to content

Perpetuals.com Ltd American Depositary Shares (PDC) — WACC Analysis

WACC Breakdown

Perpetuals.com Ltd American Depositary Shares (PDC) has a weighted average cost of capital (WACC) of 10.7%. The cost of equity is 10.8%, derived from a beta of 1.69 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.5%. The capital structure is 98.4% equity and 1.6% debt.

Interpretation

A WACC of 10.7% is moderate, reflecting the market's balanced risk assessment of Perpetuals.com Ltd American Depositary Shares.

Investors can compare PDC's WACC of 10.7% against industry peers to gauge its relative financing costs. A beta of 1.69 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

PDC WACC: 10.73% for Perpetuals.com Ltd American Depositary Shares

Current inputs imply a 10.85% cost of equity and a 3.51% 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

Perpetuals.com Ltd American Depositary Shares Common Stock (PDC) WACC Results
Weighted Average Cost of Capital
10.73%
Cost of Equity
10.85%
Risk-Free Rate4.67%
Beta1.69
Market Risk Premium4.23%
Cost of Debt
3.51%
Pre-Tax Cost of Debt3.51%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 98.37%($20.53M)
Debt: 1.63%($0.34M)
Equity Component
10.67%
98.37% × 10.85%
Debt Component
0.06%
1.63% × 3.51%

Perpetuals.com Ltd American Depositary Shares (PDC) WACC in context

Perpetuals.com Ltd American Depositary Shares (PDC) currently screens with an estimated WACC of 10.73%. That blends a 10.85% cost of equity, a 3.51% pre-tax cost of debt, and a 98.37% 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 PDC WACC implies

A 10.73% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates PDC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.69 and equity accounts for 98.37% 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.

PDC WACC: 10.73% — Perpetuals.com Ltd American Depositary Shares Cost of Capital (August 2026) | DeepViews