Skip to content

Trio-Tech International Common Stock (TRT) — WACC Analysis

WACC Breakdown

Trio-Tech International Common Stock (TRT) has a weighted average cost of capital (WACC) of 9.0%. The cost of equity is 9.0%, derived from a beta of 0.83 and a risk-free rate of 5.2%. The after-tax cost of debt is 11.5%. The capital structure is 99.2% equity and 0.8% debt.

Interpretation

A WACC of 9.0% is moderate, reflecting the market's balanced risk assessment of Trio-Tech International Common Stock.

Investors can compare TRT's WACC of 9.0% against industry peers to gauge its relative financing costs. A beta of 0.83 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

TRT WACC: 8.99% for Trio-Tech International Common Stock

Current inputs imply a 8.97% cost of equity and a 14.61% 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

Trio-Tech International Common Stock Common Stock (TRT) WACC Results
Weighted Average Cost of Capital
8.99%
Cost of Equity
8.97%
Risk-Free Rate5.22%
Beta0.83
Market Risk Premium4.23%
Cost of Debt
11.54%
Pre-Tax Cost of Debt14.61%
Tax Rate21.00%
Tax Shield3.07%
Capital Structure
Equity: 99.25%($58.88M)
Debt: 0.75%($0.45M)
Equity Component
8.90%
99.25% × 8.97%
Debt Component
0.09%
0.75% × 11.54%

Trio-Tech International Common Stock (TRT) WACC in context

Trio-Tech International Common Stock (TRT) currently screens with an estimated WACC of 8.99%. That blends a 8.97% cost of equity, a 14.61% pre-tax cost of debt, and a 99.25% 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 TRT WACC implies

A 8.99% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates TRT

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.83 and equity accounts for 99.25% 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.