Skip to content

Wetour Robotics Limited Ordinary Shares (WETO) — WACC Analysis

WACC Breakdown

Wetour Robotics Limited Ordinary Shares (WETO) has a weighted average cost of capital (WACC) of 5.5%. The cost of equity is 6.8%, derived from a beta of 0.27 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.6%. The capital structure is 57.8% equity and 42.2% debt.

Interpretation

A WACC of 5.5% suggests that the market views Wetour Robotics Limited Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare WETO's WACC of 5.5% against industry peers to gauge its relative financing costs. A beta of 0.27 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WETO WACC: 5.47% for Wetour Robotics Limited Ordinary Shares

Current inputs imply a 6.84% cost of equity and a 3.59% 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

Wetour Robotics Limited Ordinary Shares Common Stock (WETO) WACC Results
Weighted Average Cost of Capital
5.47%
Cost of Equity
6.84%
Risk-Free Rate4.67%
Beta0.27
Market Risk Premium4.23%
Cost of Debt
3.59%
Pre-Tax Cost of Debt3.59%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 57.84%($6.17M)
Debt: 42.16%($4.49M)
Equity Component
3.96%
57.84% × 6.84%
Debt Component
1.51%
42.16% × 3.59%

Wetour Robotics Limited Ordinary Shares (WETO) WACC in context

Wetour Robotics Limited Ordinary Shares (WETO) currently screens with an estimated WACC of 5.47%. That blends a 6.84% cost of equity, a 3.59% pre-tax cost of debt, and a 57.84% 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 WETO WACC implies

A 5.47% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates WETO

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.27 and equity accounts for 57.84% 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.