Skip to content

Planet Image International Limited Class A Ordinary Shares (YIBO) — WACC Analysis

WACC Breakdown

Planet Image International Limited Class A Ordinary Shares (YIBO) has a weighted average cost of capital (WACC) of 8.3%. The cost of equity is 8.9%, derived from a beta of 1.00 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.3%. The capital structure is 89.5% equity and 10.5% debt.

Interpretation

A WACC of 8.3% is moderate, reflecting the market's balanced risk assessment of Planet Image International Limited Class A Ordinary Shares.

Investors can compare YIBO's WACC of 8.3% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

YIBO WACC: 8.32% for Planet Image International Limited Class A Ordinary Shares

Current inputs imply a 8.90% cost of equity and a 3.35% 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

Planet Image International Limited Class A Ordinary Shares Common Stock (YIBO) WACC Results
Weighted Average Cost of Capital
8.32%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
3.35%
Pre-Tax Cost of Debt3.35%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 89.54%($71.38M)
Debt: 10.46%($8.34M)
Equity Component
7.97%
89.54% × 8.90%
Debt Component
0.35%
10.46% × 3.35%

Planet Image International Limited Class A Ordinary Shares (YIBO) WACC in context

Planet Image International Limited Class A Ordinary Shares (YIBO) currently screens with an estimated WACC of 8.32%. That blends a 8.90% cost of equity, a 3.35% pre-tax cost of debt, and a 89.54% 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 YIBO WACC implies

A 8.32% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates YIBO

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 89.54% 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.