Q: What is LEIFRAS Co., Ltd. American Depositary Shares's WACC?

LEIFRAS Co., Ltd. American Depositary Shares (LFS) has a Weighted Average Cost of Capital (WACC) of 8.07%. This is calculated using a Cost of Equity of 8.03% (via CAPM with a beta of 0.71) and a pre-tax Cost of Debt of 13.86%, with an equity weight of 98.67% in the capital structure.

Q: Is LEIFRAS Co., Ltd. American Depositary Shares's WACC high or low?

LEIFRAS Co., Ltd. American Depositary Shares's WACC of 8.07% 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 LEIFRAS Co., Ltd. American Depositary Shares's WACC calculated?

LEIFRAS Co., Ltd. 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 8.03% is derived from the CAPM model using a beta of 0.71. The pre-tax Cost of Debt (Rd) is 13.86%. The capital structure is 98.67% equity and 1.33% debt.

Question 1

What is LEIFRAS Co., Ltd. American Depositary Shares's WACC?

Accepted Answer

LEIFRAS Co., Ltd. American Depositary Shares（LFS） WACC 解读

LEIFRAS Co., Ltd. American Depositary Shares（LFS）当前估算的 WACC 为 8.07%。其中股权成本为 8.03%，税前债务成本为 13.86%，股权权重为 98.67%。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 LEIFRAS Co., Ltd. American Depositary Shares's WACC high or low?

Accepted Answer

LEIFRAS Co., Ltd. American Depositary Shares（LFS） WACC 解读

LEIFRAS Co., Ltd. American Depositary Shares（LFS）当前估算的 WACC 为 8.07%。其中股权成本为 8.03%，税前债务成本为 13.86%，股权权重为 98.67%。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 LEIFRAS Co., Ltd. American Depositary Shares's WACC calculated?

Accepted Answer

LEIFRAS Co., Ltd. American Depositary Shares（LFS） WACC 解读

LEIFRAS Co., Ltd. American Depositary Shares（LFS）当前估算的 WACC 为 8.07%。其中股权成本为 8.03%，税前债务成本为 13.86%，股权权重为 98.67%。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。

LEIFRAS Co., Ltd. American Depositary Shares (LFS) — WACC 分析

WACC 构成

解读

LEIFRAS Co., Ltd. American Depositary Shares（LFS）WACC：8.07%

WACC计算器

LEIFRAS Co., Ltd. American Depositary Shares（LFS） WACC 解读

LFS 公司分析

LFS DCF 估值

继续做同行对比