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 8.63%. This is calculated using a Cost of Equity of 8.53% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 9.49%, with an equity weight of 89.90% 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 8.63% 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 8.53% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 9.49%. The capital structure is 89.90% equity and 10.10% debt.

Establishment Labs Holdings Inc. (ESTA) — WACC 分析

WACC 构成

解读

Establishment Labs Holdings Inc.（ESTA）WACC：8.63%

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