Q: What is DouYu International Holdings Limited ADS's WACC?

DouYu International Holdings Limited ADS (DOYU) has a Weighted Average Cost of Capital (WACC) of 10.26%. This is calculated using a Cost of Equity of 10.26% (via CAPM with a beta of 1.48) and a pre-tax Cost of Debt of 5.00%, with an equity weight of 100.00% in the capital structure.

Q: Is DouYu International Holdings Limited ADS's WACC high or low?

DouYu International Holdings Limited ADS's WACC of 10.26% 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 DouYu International Holdings Limited ADS's WACC calculated?

DouYu International Holdings Limited ADS's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 10.26% is derived from the CAPM model using a beta of 1.48. The pre-tax Cost of Debt (Rd) is 5.00%. The capital structure is 100.00% equity and 0.00% debt.

Question 1

What is DouYu International Holdings Limited ADS's WACC?

Accepted Answer

DouYu International Holdings Limited ADS（DOYU） WACC 解读

DouYu International Holdings Limited ADS（DOYU）当前估算的 WACC 为 10.26%。其中股权成本为 10.26%，税前债务成本为 5.00%，股权权重为 100.00%。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 DouYu International Holdings Limited ADS's WACC high or low?

Accepted Answer

DouYu International Holdings Limited ADS（DOYU） WACC 解读

DouYu International Holdings Limited ADS（DOYU）当前估算的 WACC 为 10.26%。其中股权成本为 10.26%，税前债务成本为 5.00%，股权权重为 100.00%。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 DouYu International Holdings Limited ADS's WACC calculated?

Accepted Answer

DouYu International Holdings Limited ADS（DOYU） WACC 解读

DouYu International Holdings Limited ADS（DOYU）当前估算的 WACC 为 10.26%。其中股权成本为 10.26%，税前债务成本为 5.00%，股权权重为 100.00%。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。

DouYu International Holdings Limited ADS (DOYU) — WACC 分析

WACC 构成

解读

DouYu International Holdings Limited ADS（DOYU）WACC：10.26%

WACC计算器

DouYu International Holdings Limited ADS（DOYU） WACC 解读

DOYU 公司分析

DOYU DCF 估值

继续做同行对比