Skip to content

Tungray Technologies Inc Class A Ordinary Shares (TRSG) — WACC Analysis

WACC Breakdown

Tungray Technologies Inc Class A Ordinary Shares (TRSG) has a weighted average cost of capital (WACC) of 7.8%. The cost of equity is 7.5%, derived from a beta of 0.51 and a risk-free rate of 4.7%. The after-tax cost of debt is 71.0%. The capital structure is 99.6% equity and 0.4% debt.

Interpretation

A WACC of 7.8% suggests that the market views Tungray Technologies Inc Class A Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare TRSG's WACC of 7.8% against industry peers to gauge its relative financing costs. A beta of 0.51 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

TRSG WACC: 7.75% for Tungray Technologies Inc Class A Ordinary Shares

Current inputs imply a 7.52% cost of equity and a 70.99% 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

Tungray Technologies Inc Class A Ordinary Shares Common Stock (TRSG) WACC Results
Weighted Average Cost of Capital
7.75%
Cost of Equity
7.52%
Risk-Free Rate4.67%
Beta0.51
Market Risk Premium4.23%
Cost of Debt
70.99%
Pre-Tax Cost of Debt70.99%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 99.63%($24.96M)
Debt: 0.37%($0.09M)
Equity Component
7.49%
99.63% × 7.52%
Debt Component
0.26%
0.37% × 70.99%

Tungray Technologies Inc Class A Ordinary Shares (TRSG) WACC in context

Tungray Technologies Inc Class A Ordinary Shares (TRSG) currently screens with an estimated WACC of 7.75%. That blends a 7.52% cost of equity, a 70.99% pre-tax cost of debt, and a 99.63% 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 TRSG WACC implies

A 7.75% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates TRSG

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.51 and equity accounts for 99.63% 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.