Q: What is CBL International Limited Class B Ordinary Shares's WACC?

CBL International Limited Class B Ordinary Shares (BANL) has a Weighted Average Cost of Capital (WACC) of 13.49%. This is calculated using a Cost of Equity of 8.68% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 39.32%, with an equity weight of 84.30% in the capital structure.

Q: Is CBL International Limited Class B Ordinary Shares's WACC high or low?

CBL International Limited Class B Ordinary Shares's WACC of 13.49% is above the typical range, indicating higher perceived risk and cost of capital. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is CBL International Limited Class B Ordinary Shares's WACC calculated?

CBL International Limited Class B Ordinary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.68% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 39.32%. The capital structure is 84.30% equity and 15.70% debt.

Question 1

What is CBL International Limited Class B Ordinary Shares's WACC?

Accepted Answer

CBL International Limited Class B Ordinary Shares（BANL） WACC 解读

CBL International Limited Class B Ordinary Shares（BANL）当前估算的 WACC 为 13.49%。其中股权成本为 8.68%，税前债务成本为 39.32%，股权权重为 84.30%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 2

Is CBL International Limited Class B Ordinary Shares's WACC high or low?

Accepted Answer

CBL International Limited Class B Ordinary Shares（BANL） WACC 解读

CBL International Limited Class B Ordinary Shares（BANL）当前估算的 WACC 为 13.49%。其中股权成本为 8.68%，税前债务成本为 39.32%，股权权重为 84.30%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 3

How is CBL International Limited Class B Ordinary Shares's WACC calculated?

Accepted Answer

CBL International Limited Class B Ordinary Shares（BANL） WACC 解读

CBL International Limited Class B Ordinary Shares（BANL）当前估算的 WACC 为 13.49%。其中股权成本为 8.68%，税前债务成本为 39.32%，股权权重为 84.30%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

CBL International Limited Class B Ordinary Shares (BANL) — WACC 分析

WACC 构成

解读

CBL International Limited Class B Ordinary Shares（BANL）WACC：13.49%

WACC计算器

CBL International Limited Class B Ordinary Shares（BANL） WACC 解读

BANL 公司分析

BANL DCF 估值

继续做同行对比