Skip to content

WF Holding Limited Ordinary Shares (WFF) — WACC Analysis

WACC Breakdown

WF Holding Limited Ordinary Shares (WFF) has a weighted average cost of capital (WACC) of 7.4%. The cost of equity is 7.4%, derived from a beta of 0.46 and a risk-free rate of 4.7%. The after-tax cost of debt is 8.9%. The capital structure is 98.9% equity and 1.1% debt.

Interpretation

A WACC of 7.4% suggests that the market views WF Holding Limited Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare WFF's WACC of 7.4% against industry peers to gauge its relative financing costs. A beta of 0.46 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WFF WACC: 7.39% for WF Holding Limited Ordinary Shares

Current inputs imply a 7.38% cost of equity and a 8.86% 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

WF Holding Limited Ordinary Shares Common Stock (WFF) WACC Results
Weighted Average Cost of Capital
7.39%
Cost of Equity
7.38%
Risk-Free Rate4.67%
Beta0.46
Market Risk Premium4.23%
Cost of Debt
8.86%
Pre-Tax Cost of Debt8.86%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 98.91%($17.14M)
Debt: 1.09%($0.19M)
Equity Component
7.30%
98.91% × 7.38%
Debt Component
0.10%
1.09% × 8.86%

WF Holding Limited Ordinary Shares (WFF) WACC in context

WF Holding Limited Ordinary Shares (WFF) currently screens with an estimated WACC of 7.39%. That blends a 7.38% cost of equity, a 8.86% pre-tax cost of debt, and a 98.91% 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 WFF WACC implies

A 7.39% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates WFF

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.46 and equity accounts for 98.91% 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.