Q: What is Bilibili Inc. American Depositary Shares's WACC?

Bilibili Inc. American Depositary Shares (BILI) has a Weighted Average Cost of Capital (WACC) of 9.42%. This is calculated using a Cost of Equity of 10.29% (via CAPM with a beta of 1.53) and a pre-tax Cost of Debt of 2.31%, with an equity weight of 89.73% in the capital structure.

Q: Is Bilibili Inc. American Depositary Shares's WACC high or low?

Bilibili Inc. American Depositary Shares's WACC of 9.42% 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 Bilibili Inc. American Depositary Shares's WACC calculated?

Bilibili Inc. American Depositary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 10.29% is derived from the CAPM model using a beta of 1.53. The pre-tax Cost of Debt (Rd) is 2.31%. The capital structure is 89.73% equity and 10.27% debt.

Question 1

What is Bilibili Inc. American Depositary Shares's WACC?

Accepted Answer

Bilibili Inc. American Depositary Shares（BILI） WACC 解读

Bilibili Inc. American Depositary Shares（BILI）当前估算的 WACC 为 9.42%。其中股权成本为 10.29%，税前债务成本为 2.31%，股权权重为 89.73%。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 Bilibili Inc. American Depositary Shares's WACC high or low?

Accepted Answer

Bilibili Inc. American Depositary Shares（BILI） WACC 解读

Bilibili Inc. American Depositary Shares（BILI）当前估算的 WACC 为 9.42%。其中股权成本为 10.29%，税前债务成本为 2.31%，股权权重为 89.73%。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 Bilibili Inc. American Depositary Shares's WACC calculated?

Accepted Answer

Bilibili Inc. American Depositary Shares（BILI） WACC 解读

Bilibili Inc. American Depositary Shares（BILI）当前估算的 WACC 为 9.42%。其中股权成本为 10.29%，税前债务成本为 2.31%，股权权重为 89.73%。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。

Bilibili Inc. American Depositary Shares (BILI) — WACC 分析

WACC 构成

解读

Bilibili Inc. American Depositary Shares（BILI）WACC：9.42%

WACC计算器

Bilibili Inc. American Depositary Shares（BILI） WACC 解读

BILI 公司分析

BILI DCF 估值

继续做同行对比