Question 1

What is Establishment Labs Holdings Inc.'s WACC?

Accepted Answer

Establishment Labs Holdings Inc. (ESTA) has a Weighted Average Cost of Capital (WACC) of 10.71%. This is calculated using a Cost of Equity of 10.71% (via CAPM with a beta of 1.66) and a pre-tax Cost of Debt of 10.66%, with an equity weight of 91.11% in the capital structure.

Question 2

Is Establishment Labs Holdings Inc.'s WACC high or low?

Accepted Answer

Establishment Labs Holdings Inc.'s WACC of 10.71% 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.

Question 3

How is Establishment Labs Holdings Inc.'s WACC calculated?

Accepted Answer

Establishment Labs Holdings Inc.'s WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 10.71% is derived from the CAPM model using a beta of 1.66. The pre-tax Cost of Debt (Rd) is 10.66%. The capital structure is 91.11% equity and 8.89% debt.

Establishment Labs Holdings Inc. (ESTA) — WACC 分析

WACC 构成

解读

Establishment Labs Holdings Inc.（ESTA）WACC：10.71%

WACC计算器

Establishment Labs Holdings Inc.（ESTA） WACC 解读

ESTA 公司分析

ESTA DCF 估值

继续做同行对比