Skip to content

Weibo Corporation (WB) — WACC Analysis

WACC Breakdown

Weibo Corporation (WB) has a weighted average cost of capital (WACC) of 5.5%. The cost of equity is 8.4%, derived from a beta of 0.81 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.1%. The capital structure is 45.0% equity and 55.0% debt.

Interpretation

A WACC of 5.5% suggests that the market views Weibo Corporation as relatively low-risk, with a lower cost of financing.

Investors can compare WB's WACC of 5.5% against industry peers to gauge its relative financing costs. A beta of 0.81 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WB WACC: 5.50% for Weibo Corporation

Current inputs imply a 8.42% cost of equity and a 3.93% 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

Weibo Corporation Common Stock (WB) WACC Results
Weighted Average Cost of Capital
5.50%
Cost of Equity
8.42%
Risk-Free Rate4.73%
Beta0.81
Market Risk Premium4.23%
Cost of Debt
3.11%
Pre-Tax Cost of Debt3.93%
Tax Rate21.00%
Tax Shield0.83%
Capital Structure
Equity: 45.03%($1717.25M)
Debt: 54.97%($2096.16M)
Equity Component
3.79%
45.03% × 8.42%
Debt Component
1.71%
54.97% × 3.11%

Weibo Corporation (WB) WACC in context

Weibo Corporation (WB) currently screens with an estimated WACC of 5.50%. That blends a 8.42% cost of equity, a 3.93% pre-tax cost of debt, and a 45.03% 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 WB WACC implies

A 5.50% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates WB

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.81 and equity accounts for 45.03% 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.