Q: What is Intelligent Group Limited Class A Ordinary Shares's WACC?

Intelligent Group Limited Class A Ordinary Shares (INTJ) has a Weighted Average Cost of Capital (WACC) of 8.49%. This is calculated using a Cost of Equity of 8.85% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 2.00%, with an equity weight of 94.75% in the capital structure.

Q: Is Intelligent Group Limited Class A Ordinary Shares's WACC high or low?

Intelligent Group Limited Class A Ordinary Shares's WACC of 8.49% 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 Intelligent Group Limited Class A Ordinary Shares's WACC calculated?

Intelligent Group Limited Class A Ordinary Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.85% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 2.00%. The capital structure is 94.75% equity and 5.25% debt.

Question 1

What is Intelligent Group Limited Class A Ordinary Shares's WACC?

Accepted Answer

Intelligent Group Limited Class A Ordinary Shares（INTJ） WACC 解读

Intelligent Group Limited Class A Ordinary Shares（INTJ）当前估算的 WACC 为 8.49%。其中股权成本为 8.85%，税前债务成本为 2.00%，股权权重为 94.75%。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 Intelligent Group Limited Class A Ordinary Shares's WACC high or low?

Accepted Answer

Intelligent Group Limited Class A Ordinary Shares（INTJ） WACC 解读

Intelligent Group Limited Class A Ordinary Shares（INTJ）当前估算的 WACC 为 8.49%。其中股权成本为 8.85%，税前债务成本为 2.00%，股权权重为 94.75%。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 Intelligent Group Limited Class A Ordinary Shares's WACC calculated?

Accepted Answer

Intelligent Group Limited Class A Ordinary Shares（INTJ） WACC 解读

Intelligent Group Limited Class A Ordinary Shares（INTJ）当前估算的 WACC 为 8.49%。其中股权成本为 8.85%，税前债务成本为 2.00%，股权权重为 94.75%。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。

Intelligent Group Limited Class A Ordinary Shares (INTJ) — WACC 分析

WACC 构成

解读

Intelligent Group Limited Class A Ordinary Shares（INTJ）WACC：8.49%

WACC计算器

Intelligent Group Limited Class A Ordinary Shares（INTJ） WACC 解读

INTJ 公司分析

INTJ DCF 估值

继续做同行对比