Skip to content

WORK Medical Technology Group LTD Class A Ordinary Shares (WOK) — WACC Analysis

WACC Breakdown

WORK Medical Technology Group LTD Class A Ordinary Shares (WOK) has a weighted average cost of capital (WACC) of 8.3%. The cost of equity is 8.8%, derived from a beta of 0.98 and a risk-free rate of 4.7%. The after-tax cost of debt is 7.9%. The capital structure is 47.1% equity and 52.9% debt.

Interpretation

A WACC of 8.3% is moderate, reflecting the market's balanced risk assessment of WORK Medical Technology Group LTD Class A Ordinary Shares.

Investors can compare WOK's WACC of 8.3% against industry peers to gauge its relative financing costs. A beta of 0.98 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WOK WACC: 8.33% for WORK Medical Technology Group LTD Class A Ordinary Shares

Current inputs imply a 8.84% cost of equity and a 7.88% 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

WORK Medical Technology Group LTD Class A Ordinary Shares Common Stock (WOK) WACC Results
Weighted Average Cost of Capital
8.33%
Cost of Equity
8.84%
Risk-Free Rate4.67%
Beta0.98
Market Risk Premium4.23%
Cost of Debt
7.88%
Pre-Tax Cost of Debt7.88%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 47.06%($5.68M)
Debt: 52.94%($6.39M)
Equity Component
4.16%
47.06% × 8.84%
Debt Component
4.17%
52.94% × 7.88%

WORK Medical Technology Group LTD Class A Ordinary Shares (WOK) WACC in context

WORK Medical Technology Group LTD Class A Ordinary Shares (WOK) currently screens with an estimated WACC of 8.33%. That blends a 8.84% cost of equity, a 7.88% pre-tax cost of debt, and a 47.06% 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 WOK WACC implies

A 8.33% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates WOK

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.98 and equity accounts for 47.06% 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.

WOK WACC: 8.33% — WORK Medical Technology Group LTD Class A Ordinary Shares Cost of Capital (August 2026) | DeepViews