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 9.04%. This is calculated using a Cost of Equity of 7.35% (via CAPM with a beta of 0.45) and a pre-tax Cost of Debt of 39.32%, with an equity weight of 94.72% 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 9.04% falls within the typical 8-12% range for mid-cap growth companies. 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 7.35% is derived from the CAPM model using a beta of 0.45. The pre-tax Cost of Debt (Rd) is 39.32%. The capital structure is 94.72% equity and 5.28% 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 9.04%。其中股权成本为 7.35%，税前债务成本为 39.32%，股权权重为 94.72%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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 9.04%。其中股权成本为 7.35%，税前债务成本为 39.32%，股权权重为 94.72%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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 9.04%。其中股权成本为 7.35%，税前债务成本为 39.32%，股权权重为 94.72%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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：9.04%

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